Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -22.05 | 36.46 | 97.05 | 155.13 | 45.69 |
| EBIT | -22.05 | 36.46 | 97.05 | 155.13 | 45.69 |
| Other financial expenses | -0.08 | -0.26 | -0.58 | -2.51 | -1.55 |
| Pre-tax profit | -22.13 | 36.20 | 96.47 | 152.62 | 44.14 |
| Income taxes | 4.79 | -7.96 | -21.31 | -33.66 | -10.35 |
| Net earnings | -17.34 | 28.24 | 75.16 | 118.96 | 33.79 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.06 | 2.60 | 6.81 | 4.15 | |
| Current deferred tax assets | 4.79 | ||||
| Short term receivables total | 4.85 | 2.60 | 6.81 | 4.15 | |
| Cash and bank deposits | 27.81 | 91.56 | 87.94 | 214.12 | 141.80 |
| Cash and cash equivalents | 27.81 | 91.56 | 87.94 | 214.12 | 141.80 |
| Balance sheet total (assets) | 32.66 | 91.56 | 90.54 | 220.93 | 145.95 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 82.00 | ||||
| Retained earnings | -17.34 | -59.10 | -65.95 | 53.01 | |
| Profit of the financial year | -17.34 | 28.24 | 75.16 | 118.96 | 33.79 |
| Shareholders equity total | 32.66 | 60.90 | 66.06 | 185.01 | 136.79 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 3.18 | 24.49 | 35.92 | 9.15 | |
| Other non-interest bearing current liabilities | 27.49 | ||||
| Current liabilities total | 30.67 | 24.49 | 35.92 | 9.15 | |
| Balance sheet total (liabilities) | 32.66 | 91.56 | 90.54 | 220.93 | 145.95 |
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.