Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 66.84 | -11.75 | 13.07 | 40.65 |
| EBIT | 66.84 | -11.75 | 13.07 | 40.65 |
| Other financial income | 0.01 | |||
| Other financial expenses | -0.78 | -0.71 | -0.27 | -0.17 |
| Pre-tax profit | 66.07 | -12.46 | 12.80 | 40.49 |
| Income taxes | -14.67 | 2.71 | -2.81 | -8.94 |
| Net earnings | 51.40 | -9.76 | 9.99 | 31.55 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 22.20 | 33.99 | 20.08 | |
| Inventories total | 22.20 | 33.99 | 20.08 | |
| Current trade debtors | 9.17 | 3.29 | ||
| Current other receivables | 59.13 | 55.00 | 55.00 | 55.00 |
| Current deferred tax assets | 2.71 | 5.90 | ||
| Short term receivables total | 59.13 | 57.71 | 70.07 | 58.29 |
| Cash and bank deposits | 69.03 | 30.95 | 14.93 | 69.04 |
| Cash and cash equivalents | 69.03 | 30.95 | 14.93 | 69.04 |
| Balance sheet total (assets) | 128.16 | 110.86 | 118.98 | 147.41 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 51.40 | 41.64 | 51.63 | |
| Profit of the financial year | 51.40 | -9.76 | 9.99 | 31.55 |
| Shareholders equity total | 91.40 | 81.64 | 91.63 | 123.19 |
| Non-current liabilities total | ||||
| Current trade creditors | 8.98 | 6.00 | 9.98 | 7.17 |
| Short-term deferred tax liabilities | 15.32 | 6.93 | ||
| Other non-interest bearing current liabilities | 12.46 | 23.23 | 17.37 | 10.12 |
| Current liabilities total | 36.76 | 29.23 | 27.35 | 24.22 |
| Balance sheet total (liabilities) | 128.16 | 110.86 | 118.98 | 147.41 |
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.