Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 35.00 | ||||
| Gross profit | 35.00 | 10.00 | 15.00 | ||
| EBIT | 35.00 | 10.00 | 15.00 | ||
| Other financial income | 20.38 | 21.27 | 22.09 | 24.86 | 41.86 |
| Other financial expenses | -12.45 | -13.21 | -13.35 | -15.62 | -26.21 |
| Pre-tax profit | 7.93 | 43.07 | 8.73 | 19.23 | 30.64 |
| Net earnings | 7.93 | 43.07 | 8.73 | 19.23 | 30.64 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 531.99 | 596.08 | 565.35 | 600.20 | 642.06 |
| Short term receivables total | 531.99 | 596.08 | 565.35 | 600.20 | 642.06 |
| Balance sheet total (assets) | 531.99 | 596.08 | 565.35 | 600.20 | 642.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | -7.93 | -43.07 | |||
| Other reserves | 8.73 | 27.96 | |||
| Profit of the financial year | 7.93 | 43.07 | 8.73 | 19.23 | 30.64 |
| Shareholders equity total | 200.00 | 200.00 | 208.73 | 227.97 | 258.61 |
| Provisions | -0.00 | ||||
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 331.99 | 396.08 | 356.62 | 372.24 | 383.45 |
| Current liabilities total | 331.99 | 396.08 | 356.62 | 372.24 | 383.45 |
| Balance sheet total (liabilities) | 531.99 | 596.08 | 565.35 | 600.20 | 642.06 |
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.