Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 32.39 | 22.29 |
| EBIT | 32.39 | 22.29 |
| Other financial expenses | -0.47 | |
| Pre-tax profit | 32.39 | 21.82 |
| Income taxes | -7.13 | -4.80 |
| Net earnings | 25.26 | 17.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 20.63 | |||
| Short term receivables total | 20.63 | |||
| Cash and bank deposits | 38.03 | 84.75 | 40.00 | 40.00 |
| Cash and cash equivalents | 38.03 | 84.75 | 40.00 | 40.00 |
| Balance sheet total (assets) | 58.66 | 84.75 | 40.00 | 40.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | -25.26 | |||
| Profit of the financial year | 25.26 | 17.02 | ||
| Shareholders equity total | 40.00 | 57.02 | 40.00 | 40.00 |
| Provisions | 7.13 | 4.80 | ||
| Non-current liabilities total | ||||
| Current trade creditors | 11.53 | 22.92 | ||
| Current liabilities total | 11.53 | 22.92 | ||
| Balance sheet total (liabilities) | 58.66 | 84.75 | 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.