Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | |||||
| EBIT | |||||
| Other financial income | 6.95 | 7.08 | 7.25 | 7.42 | 7.59 |
| Other financial expenses | -0.00 | -0.00 | -0.01 | -0.00 | |
| Pre-tax profit | 6.95 | 7.08 | 7.24 | 7.41 | 7.59 |
| Income taxes | -1.48 | -1.54 | -1.66 | -1.63 | -1.65 |
| Net earnings | 5.47 | 5.54 | 5.58 | 5.78 | 5.94 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 239.36 | 243.74 | 249.46 | 255.31 | 261.31 |
| Short term receivables total | 239.36 | 243.74 | 249.46 | 255.31 | 261.31 |
| Cash and bank deposits | 0.62 | 0.61 | 0.61 | 0.60 | 0.60 |
| Cash and cash equivalents | 0.62 | 0.61 | 0.61 | 0.60 | 0.60 |
| Balance sheet total (assets) | 239.98 | 244.35 | 250.06 | 255.92 | 261.91 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 105.35 | 110.82 | 116.36 | 121.94 | 127.72 |
| Profit of the financial year | 5.47 | 5.54 | 5.58 | 5.78 | 5.94 |
| Shareholders equity total | 235.82 | 241.36 | 246.94 | 252.72 | 258.66 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 4.16 | 2.99 | 3.12 | 3.19 | 3.25 |
| Current liabilities total | 4.16 | 2.99 | 3.12 | 3.19 | 3.25 |
| Balance sheet total (liabilities) | 239.98 | 244.35 | 250.06 | 255.92 | 261.91 |
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.