Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 68.68 | 63.90 | 60.05 | 62.82 | 59.39 |
| EBIT | 68.68 | 63.90 | 60.05 | 62.82 | 59.39 |
| Other financial income | 30.00 | 306.16 | |||
| Other financial expenses | -10.69 | -10.05 | -10.07 | -5.94 | -1.46 |
| Pre-tax profit | 57.99 | 53.85 | 79.98 | 56.88 | 364.09 |
| Income taxes | -12.78 | -11.87 | -17.60 | -12.63 | -80.27 |
| Net earnings | 45.21 | 41.98 | 62.37 | 44.25 | 283.82 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 1 569.89 | 1 569.89 | 1 599.89 | 1 599.89 | 1 906.05 |
| Long term receivables total | 1 569.89 | 1 569.89 | 1 599.89 | 1 599.89 | 1 906.05 |
| Inventories total | |||||
| Current trade debtors | 94.55 | 94.55 | |||
| Current other receivables | 1.22 | ||||
| Short term receivables total | 1.22 | 94.55 | 94.55 | ||
| Cash and bank deposits | 503.82 | 443.30 | 424.65 | 200.76 | 257.79 |
| Cash and cash equivalents | 503.82 | 443.30 | 424.65 | 200.76 | 257.79 |
| Balance sheet total (assets) | 2 073.71 | 2 014.41 | 2 024.54 | 1 895.20 | 2 258.39 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 58.00 | ||||
| Retained earnings | 1 293.10 | 1 338.31 | 1 380.29 | 1 442.66 | 1 428.91 |
| Profit of the financial year | 45.21 | 41.98 | 62.37 | 44.25 | 283.82 |
| Shareholders equity total | 1 418.31 | 1 460.29 | 1 522.66 | 1 566.91 | 1 850.73 |
| Provisions | 245.94 | 245.94 | 252.54 | 252.54 | 320.00 |
| Non-current other liabilities | 8.04 | 12.63 | 10.81 | ||
| Non-current liabilities total | 8.04 | 12.63 | 10.81 | ||
| Current trade creditors | 0.31 | 3.38 | |||
| Other non-interest bearing current liabilities | 409.16 | 308.19 | 241.30 | 63.12 | 73.48 |
| Current liabilities total | 409.46 | 308.19 | 241.30 | 63.12 | 76.85 |
| Balance sheet total (liabilities) | 2 073.71 | 2 014.41 | 2 024.54 | 1 895.20 | 2 258.39 |
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.