Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 205.00 | 609.00 | 774.00 | 656.00 | 688.91 |
| EBIT | 1 205.00 | 609.00 | 774.00 | 656.00 | 688.91 |
| Other financial income | 2.00 | 3.00 | 1.00 | 3.33 | |
| Other financial expenses | -1.00 | -3.00 | -4.00 | ||
| Pre-tax profit | 1 207.00 | 611.00 | 772.00 | 652.00 | 692.24 |
| Income taxes | - 266.00 | - 135.00 | - 170.00 | - 143.00 | - 152.29 |
| Net earnings | 941.00 | 476.00 | 602.00 | 509.00 | 539.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 69.00 | ||||
| Current amounts owed by group member comp. | 701.00 | 200.00 | 503.33 | ||
| Current other receivables | 116.00 | 47.00 | 200.00 | 123.67 | |
| Short term receivables total | 701.00 | 316.00 | 116.00 | 200.00 | 627.00 |
| Cash and bank deposits | 585.00 | 476.00 | 1 099.00 | 635.00 | 203.12 |
| Cash and cash equivalents | 585.00 | 476.00 | 1 099.00 | 635.00 | 203.12 |
| Balance sheet total (assets) | 1 286.00 | 792.00 | 1 215.00 | 835.00 | 830.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 941.00 | 476.00 | 602.00 | 509.00 | |
| Retained earnings | - 941.00 | - 476.00 | - 602.00 | - 509.00 | 0.00 |
| Profit of the financial year | 941.00 | 476.00 | 602.00 | 509.00 | 539.95 |
| Shareholders equity total | 1 066.00 | 601.00 | 727.00 | 634.00 | 664.95 |
| Non-current liabilities total | |||||
| Current trade creditors | 26.00 | 140.00 | 0.88 | ||
| Short-term deferred tax liabilities | 65.00 | 169.00 | 143.00 | 152.29 | |
| Other non-interest bearing current liabilities | 155.00 | 165.00 | 179.00 | 58.00 | 12.00 |
| Current liabilities total | 220.00 | 191.00 | 488.00 | 201.00 | 165.17 |
| Balance sheet total (liabilities) | 1 286.00 | 792.00 | 1 215.00 | 835.00 | 830.12 |
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.