Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 284.27 | 101.40 | 295.67 |
| EBIT | 284.27 | 101.40 | 295.67 |
| Other financial expenses | -4.51 | -4.58 | -3.47 |
| Pre-tax profit | 279.76 | 96.82 | 292.20 |
| Income taxes | -62.13 | -21.49 | -64.42 |
| Net earnings | 217.63 | 75.33 | 227.79 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 337.43 | 154.15 | 321.27 |
| Cash and cash equivalents | 337.43 | 154.15 | 321.27 |
| Balance sheet total (assets) | 337.43 | 154.15 | 321.27 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 217.00 | 75.00 | 228.00 |
| Retained earnings | - 217.00 | -74.37 | - 227.04 |
| Profit of the financial year | 217.63 | 75.33 | 227.79 |
| Shareholders equity total | 257.63 | 115.96 | 268.74 |
| Non-current liabilities total | |||
| Current trade creditors | 15.00 | 15.75 | 17.50 |
| Other non-interest bearing current liabilities | 64.80 | 22.44 | 35.03 |
| Current liabilities total | 79.80 | 38.19 | 52.53 |
| Balance sheet total (liabilities) | 337.43 | 154.15 | 321.27 |
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.