Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 5.00 | 5.00 | 5.00 | ||
| Investments total | 5.00 | 5.00 | 5.00 | ||
| Non-curr. owed by group member comp. | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 |
| Long term receivables total | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 |
| Inventories total | |||||
| Current deferred tax assets | 38.50 | 38.50 | |||
| Short term receivables total | 38.50 | 38.50 | |||
| Balance sheet total (assets) | 6.50 | 6.50 | 6.50 | 40.00 | 40.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 6.50 | 6.50 | 6.50 | 40.00 | 40.00 |
| Shareholders equity total | 6.50 | 6.50 | 6.50 | 40.00 | 40.00 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 6.50 | 6.50 | 6.50 | 40.00 | 40.00 |
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.