Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 859.34 | 784.81 | 718.51 | 702.34 | 579.43 |
| Employee benefit expenses | -13.89 | -17.16 | |||
| EBIT | 845.45 | 767.66 | 718.51 | 702.34 | 579.43 |
| Other financial income | 3.13 | ||||
| Other financial expenses | -0.04 | -0.67 | -0.49 | -1.09 | |
| Pre-tax profit | 845.41 | 766.99 | 718.01 | 701.25 | 582.57 |
| Net earnings | 845.41 | 766.99 | 718.01 | 701.25 | 582.57 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 140.83 | ||||
| Short term receivables total | 140.83 | ||||
| Cash and bank deposits | 114.86 | 112.46 | 169.84 | 436.39 | 480.98 |
| Cash and cash equivalents | 114.86 | 112.46 | 169.84 | 436.39 | 480.98 |
| Balance sheet total (assets) | 114.86 | 112.46 | 169.84 | 436.39 | 621.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Retained earnings | - 755.55 | - 679.54 | - 573.17 | - 289.87 | 16.74 |
| Profit of the financial year | 845.41 | 766.99 | 718.01 | 701.25 | 582.57 |
| Shareholders equity total | 99.86 | 97.46 | 154.84 | 421.39 | 609.31 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 12.50 | |||
| Other non-interest bearing current liabilities | 15.00 | 15.00 | 15.00 | ||
| Current liabilities total | 15.00 | 15.00 | 15.00 | 15.00 | 12.50 |
| Balance sheet total (liabilities) | 114.86 | 112.46 | 169.84 | 436.39 | 621.81 |
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.