Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 24.70 | ||
| Other operating expenses | -8.51 | ||
| Total depreciation | -3.54 | ||
| EBIT | 12.65 | -0.64 | 71.27 |
| Other financial expenses | -0.30 | ||
| Pre-tax profit | 12.65 | -0.95 | 46.39 |
| Income taxes | 15.68 | ||
| Net earnings | 12.65 | -0.95 | 62.07 |
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 | 35.57 | 31.50 | 30.63 |
| Cash and cash equivalents | 35.57 | 31.50 | 30.63 |
| Balance sheet total (assets) | 35.57 | 31.50 | 30.63 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 35.57 | 31.50 | 30.63 |
| Shares repurchased | 62.07 | ||
| Other reserves | -62.07 | ||
| Retained earnings | -12.65 | 0.95 | -62.07 |
| Profit of the financial year | 12.65 | -0.95 | 62.07 |
| Shareholders equity total | 35.57 | 31.50 | 30.63 |
| Non-current liabilities total | |||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 35.57 | 31.50 | 30.63 |
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.