Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 2 200.00 | 720.00 | 156.00 | 1 013.94 |
| EBIT | 2 200.00 | 720.00 | 156.00 | 1 013.94 |
| Other financial income | 2.55 | |||
| Other financial expenses | -9.00 | -15.00 | -2.00 | -4.18 |
| Pre-tax profit | 2 191.00 | 705.00 | 154.00 | 1 012.32 |
| Income taxes | - 482.00 | - 155.00 | -34.00 | - 242.29 |
| Net earnings | 1 709.00 | 550.00 | 120.00 | 770.03 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 190.00 | 393.00 | 511.00 | 511.20 |
| Inventories total | 190.00 | 393.00 | 511.00 | 511.20 |
| Current amounts owed by group member comp. | 10.00 | 181.00 | 301.57 | |
| Prepayments and accrued income | 28.95 | |||
| Short term receivables total | 10.00 | 181.00 | 330.52 | |
| Cash and bank deposits | 2 118.00 | 242.00 | 56.00 | 704.50 |
| Cash and cash equivalents | 2 118.00 | 242.00 | 56.00 | 704.50 |
| Balance sheet total (assets) | 2 318.00 | 816.00 | 567.00 | 1 546.23 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 1 650.00 | 280.00 | 100.00 | 600.00 |
| Retained earnings | -1 660.00 | - 230.00 | 219.00 | - 260.69 |
| Profit of the financial year | 1 709.00 | 550.00 | 120.00 | 770.03 |
| Shareholders equity total | 1 739.00 | 640.00 | 479.00 | 1 149.34 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 0.21 | |||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 |
| Short-term deferred tax liabilities | 482.00 | 155.00 | 34.00 | 242.29 |
| Other non-interest bearing current liabilities | 86.79 | 11.00 | 44.00 | 144.61 |
| Current liabilities total | 579.00 | 176.00 | 88.00 | 396.89 |
| Balance sheet total (liabilities) | 2 318.00 | 816.00 | 567.00 | 1 546.23 |
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.