Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 139.32 |
| Employee benefit expenses | -63.40 |
| EBIT | 75.92 |
| Other financial expenses | -0.30 |
| Pre-tax profit | 75.62 |
| Income taxes | -16.64 |
| Net earnings | 58.98 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 10.72 |
| Short term receivables total | 10.72 |
| Cash and bank deposits | 29.87 |
| Cash and cash equivalents | 29.87 |
| Balance sheet total (assets) | 40.59 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 184.11 | - 184.11 | - 184.11 | - 184.11 | - 184.11 |
| Profit of the financial year | 58.98 | ||||
| Shareholders equity total | - 134.11 | - 134.11 | - 134.11 | - 134.11 | -75.13 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 16.64 | ||||
| Other non-interest bearing current liabilities | 134.11 | 134.11 | 134.11 | 134.11 | 99.08 |
| Current liabilities total | 134.11 | 134.11 | 134.11 | 134.11 | 115.71 |
| Balance sheet total (liabilities) | 40.59 |
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.