Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | |
| Employee benefit expenses | -41.34 |
| EBIT | 12.52 |
| Other financial expenses | -0.01 |
| Pre-tax profit | 12.51 |
| Income taxes | -2.75 |
| Net earnings | 9.76 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 12.00 |
| Tangible assets total | 12.00 |
| Investments total | |
| Long term receivables total | |
| Raw materials and consumables | 39.00 |
| Inventories total | 39.00 |
| Current other receivables | 80.00 |
| Short term receivables total | 80.00 |
| Cash and bank deposits | 74.06 |
| Cash and cash equivalents | 74.06 |
| Balance sheet total (assets) | 205.06 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 40.27 |
| Profit of the financial year | 9.76 |
| Shareholders equity total | 50.03 |
| Non-current deferred tax liabilities | 2.75 |
| Non-current liabilities total | 2.75 |
| Current trade creditors | 14.00 |
| Other non-interest bearing current liabilities | 138.27 |
| Current liabilities total | 152.27 |
| Balance sheet total (liabilities) | 205.06 |
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.