Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 129.12 | 191.04 | 623.37 | 456.56 | 104.22 |
| External services | -17.20 | -1.91 | -9.61 | -7.91 | -1.71 |
| Gross profit | 111.92 | 189.13 | 613.76 | 448.66 | 102.51 |
| EBIT | 111.92 | 189.13 | 613.76 | 448.66 | 102.51 |
| Other financial expenses | -1.07 | -0.46 | -2.65 | -3.66 | -1.11 |
| Pre-tax profit | 110.86 | 188.68 | 611.11 | 445.00 | 101.40 |
| Income taxes | -24.34 | -41.51 | - 134.44 | -97.90 | -22.31 |
| Net earnings | 86.52 | 147.17 | 476.66 | 347.10 | 79.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 111.56 | 322.74 | |||
| Current other receivables | 0.50 | ||||
| Current deferred tax assets | 35.06 | 28.56 | |||
| Short term receivables total | 35.06 | 28.56 | 112.06 | 322.74 | |
| Cash and bank deposits | 392.75 | 228.91 | 470.68 | 492.61 | 165.01 |
| Cash and cash equivalents | 392.75 | 228.91 | 470.68 | 492.61 | 165.01 |
| Balance sheet total (assets) | 427.82 | 257.47 | 582.74 | 492.61 | 487.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 300.00 | 195.00 | 475.00 | ||
| Retained earnings | -37.81 | - 146.29 | - 474.13 | 2.54 | 349.63 |
| Profit of the financial year | 86.52 | 147.17 | 476.66 | 347.10 | 79.09 |
| Shareholders equity total | 398.71 | 245.87 | 527.54 | 399.63 | 478.73 |
| Non-current liabilities total | |||||
| Current owed to group member | 29.95 | ||||
| Other non-interest bearing current liabilities | 29.11 | 11.59 | 55.20 | 63.02 | 9.03 |
| Current liabilities total | 29.11 | 11.59 | 55.20 | 92.98 | 9.03 |
| Balance sheet total (liabilities) | 427.82 | 257.47 | 582.74 | 492.61 | 487.75 |
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.