Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 348.78 | 270.45 | 557.75 |
| External services | - 331.93 | - 253.44 | - 366.76 |
| Gross profit | 16.86 | 17.01 | 191.00 |
| Total depreciation | -7.89 | ||
| EBIT | 16.86 | 17.01 | 183.10 |
| Other financial expenses | -0.38 | -0.47 | -1.31 |
| Pre-tax profit | 16.48 | 16.55 | 181.79 |
| Income taxes | -3.63 | -3.64 | -39.99 |
| Net earnings | 12.85 | 12.90 | 141.79 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 69.68 | ||
| Tangible assets total | 69.68 | ||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 29.06 | 150.36 | |
| Inventories total | 29.06 | 150.36 | |
| Current trade debtors | 114.61 | ||
| Current other receivables | 26.78 | 37.44 | |
| Short term receivables total | 26.78 | 152.05 | |
| Cash and bank deposits | 42.10 | 56.32 | 138.19 |
| Cash and cash equivalents | 42.10 | 56.32 | 138.19 |
| Balance sheet total (assets) | 71.16 | 233.46 | 359.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Other reserves | 4.86 | -7.99 | - 148.81 |
| Profit of the financial year | 12.85 | 12.90 | 141.79 |
| Shareholders equity total | 67.71 | 54.91 | 42.99 |
| Non-current advances received | -0.19 | ||
| Non-current deferred tax liabilities | 3.63 | 3.64 | 39.99 |
| Non-current liabilities total | 3.44 | 3.64 | 39.99 |
| Current trade creditors | 0.01 | 174.91 | 276.94 |
| Current liabilities total | 0.01 | 174.91 | 276.94 |
| Balance sheet total (liabilities) | 71.16 | 233.46 | 359.92 |
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.