Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 582.74 | -52.87 | -0.77 |
| Employee benefit expenses | - 143.98 | -0.66 | |
| EBIT | 438.76 | -53.53 | -0.77 |
| Other financial expenses | -0.16 | -1.22 | -1.44 |
| Pre-tax profit | 438.60 | -54.75 | -2.21 |
| Income taxes | -96.65 | ||
| Net earnings | 341.95 | -54.75 | -2.21 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 222.00 | 222.00 | 222.00 |
| Tangible assets total | 222.00 | 222.00 | 222.00 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 13.92 | ||
| Short term receivables total | 13.92 | ||
| Cash and bank deposits | 261.74 | 11.04 | 25.66 |
| Cash and cash equivalents | 261.74 | 11.04 | 25.66 |
| Balance sheet total (assets) | 483.74 | 246.96 | 247.66 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 |
| Shares repurchased | 301.00 | ||
| Other reserves | 40.00 | ||
| Retained earnings | - 341.00 | 0.95 | -53.80 |
| Profit of the financial year | 341.95 | -54.75 | -2.21 |
| Shareholders equity total | 341.95 | -13.79 | -16.00 |
| Non-current liabilities total | |||
| Current owed to group member | 96.65 | 248.29 | 248.29 |
| Other non-interest bearing current liabilities | 45.14 | 12.46 | 15.37 |
| Current liabilities total | 141.79 | 260.75 | 263.66 |
| Balance sheet total (liabilities) | 483.74 | 246.96 | 247.66 |
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.