Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 31.45 | 32.77 | 32.87 | 33.70 | 35.54 |
| Costs of manufacturing | -2.04 | -2.16 | |||
| Gross profit | 31.45 | 32.77 | 32.87 | 31.66 | 33.38 |
| Other operating expenses | -0.96 | -1.04 | |||
| Reduction in value of non-current assets | -48.52 | -98.55 | |||
| EBIT | 31.45 | 32.77 | 32.87 | -17.82 | -66.20 |
| Other financial income | 0.45 | ||||
| Other financial expenses | -0.00 | ||||
| Pre-tax profit | -17.82 | -65.76 | |||
| Net earnings | -17.82 | -65.76 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 630.08 | 531.53 | |||
| Tangible assets total | 630.08 | 531.53 | |||
| Other receivables | 675.29 | 682.58 | 687.98 | ||
| Investments total | 675.29 | 682.58 | 687.98 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.85 | 1.46 | |||
| Short term receivables total | 0.85 | 1.46 | |||
| Cash and bank deposits | 9.42 | 8.20 | |||
| Cash and cash equivalents | 9.42 | 8.20 | |||
| Balance sheet total (assets) | 675.29 | 682.58 | 687.98 | 640.35 | 541.19 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 670.66 | 677.25 | 683.86 | 275.00 | 275.00 |
| Shares repurchased | 40.00 | 30.00 | |||
| Retained earnings | 338.86 | 291.04 | |||
| Profit of the financial year | -17.82 | -65.76 | |||
| Shareholders equity total | 670.66 | 677.25 | 683.86 | 636.04 | 530.28 |
| Provisions | -0.00 | -0.00 | |||
| Non-current other liabilities | 2.57 | 2.72 | |||
| Non-current liabilities total | 2.57 | 2.72 | |||
| Current trade creditors | 0.49 | 6.84 | |||
| Current owed to group member | 0.02 | ||||
| Other non-interest bearing current liabilities | 1.22 | 1.35 | |||
| Current liabilities total | 1.74 | 8.19 | |||
| Balance sheet total (liabilities) | 670.66 | 677.25 | 683.86 | 640.35 | 541.19 |
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.