Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 313.00 | 630.40 | 336.07 |
| Employee benefit expenses | -61.56 | - 110.09 | |
| EBIT | 313.00 | 568.83 | 225.98 |
| Other financial income | 0.97 | ||
| Other financial expenses | -43.25 | -12.39 | -0.87 |
| Pre-tax profit | 269.75 | 557.41 | 225.12 |
| Income taxes | -60.57 | - 124.67 | -49.68 |
| Net earnings | 209.18 | 432.74 | 175.44 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Other receivables | 34.50 | 34.50 | 34.50 |
| Investments total | 34.50 | 34.50 | 34.50 |
| Long term receivables total | |||
| Finished products/goods | 640.00 | 596.25 | 476.80 |
| Inventories total | 640.00 | 596.25 | 476.80 |
| Current trade debtors | 758.26 | 186.30 | 22.78 |
| Prepayments and accrued income | 13.48 | 14.10 | |
| Short term receivables total | 758.26 | 199.78 | 36.87 |
| Cash and bank deposits | 94.02 | 178.94 | 499.14 |
| Cash and cash equivalents | 94.02 | 178.94 | 499.14 |
| Balance sheet total (assets) | 1 526.78 | 1 009.47 | 1 047.32 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 115.49 | 122.00 | |
| Retained earnings | 93.69 | 404.43 | |
| Profit of the financial year | 209.18 | 432.74 | 175.44 |
| Shareholders equity total | 249.18 | 681.92 | 741.88 |
| Non-current liabilities total | |||
| Advances received | 131.17 | ||
| Current trade creditors | 123.28 | 26.50 | 34.13 |
| Current owed to participating | 613.83 | 71.68 | 2.95 |
| Short-term deferred tax liabilities | 63.17 | 130.04 | 19.68 |
| Other non-interest bearing current liabilities | 346.15 | 99.33 | 248.69 |
| Current liabilities total | 1 277.60 | 327.54 | 305.44 |
| Balance sheet total (liabilities) | 1 526.78 | 1 009.47 | 1 047.32 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.