Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 336.00 | ||
| External services | -28.76 | ||
| Gross profit | 307.24 | -3.28 | |
| EBIT | 307.24 | -3.28 | |
| Other financial expenses | -2.54 | -1.43 | -0.42 |
| Net income from associates (fin.) | 500.00 | ||
| Pre-tax profit | 304.70 | -4.72 | 499.58 |
| Income taxes | -67.03 | ||
| Net earnings | 237.66 | -4.72 | 499.58 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 120.00 | 620.00 | 620.00 |
| Investments total | 120.00 | 620.00 | 620.00 |
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 224.70 | 43.05 | 24.73 |
| Cash and cash equivalents | 224.70 | 43.05 | 24.73 |
| Balance sheet total (assets) | 344.70 | 663.05 | 644.73 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | - 110.00 | 117.80 | 122.00 |
| Retained earnings | 9.86 | - 116.85 | |
| Profit of the financial year | 237.66 | -4.72 | 499.58 |
| Shareholders equity total | 167.66 | 162.95 | 544.73 |
| Non-current deferred tax liabilities | 67.03 | ||
| Non-current liabilities total | 67.03 | ||
| Current owed to participating | 500.10 | 100.00 | |
| Other non-interest bearing current liabilities | 110.00 | ||
| Current liabilities total | 110.00 | 500.10 | 100.00 |
| Balance sheet total (liabilities) | 344.70 | 663.05 | 644.73 |
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.