Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 150.94 | 57.08 | 49.62 | 53.33 |
| Purchases during the financial year | -7.03 | -0.57 | -0.68 | -0.68 |
| External services | -40.38 | -35.12 | -32.40 | -29.67 |
| Gross profit | 103.54 | 21.39 | 16.54 | 22.98 |
| EBIT | 103.54 | 21.39 | 16.54 | 22.98 |
| Other financial expenses | -0.17 | -0.16 | -0.16 | -0.16 |
| Pre-tax profit | 103.37 | 21.23 | 16.38 | 22.82 |
| Net earnings | 103.37 | 21.23 | 16.38 | 22.82 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 780.00 | 780.00 | 780.00 | 780.00 |
| Tangible assets total | 780.00 | 780.00 | 780.00 | 780.00 |
| Investments total | ||||
| Non-current loans receivable | 10.00 | 10.00 | 10.00 | 10.00 |
| Non-current other receivables | 1.00 | 1.00 | 1.00 | 1.00 |
| Long term receivables total | 11.00 | 11.00 | 11.00 | 11.00 |
| Inventories total | ||||
| Current trade debtors | 11.72 | 6.89 | 5.50 | 9.23 |
| Short term receivables total | 11.72 | 6.89 | 5.50 | 9.23 |
| Cash and bank deposits | 184.83 | 118.82 | 116.18 | 139.14 |
| Cash and cash equivalents | 184.83 | 118.82 | 116.18 | 139.14 |
| Balance sheet total (assets) | 987.55 | 916.71 | 912.68 | 939.37 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 |
| Other reserves | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 104.77 | 208.14 | 229.37 | 245.75 |
| Profit of the financial year | 103.37 | 21.23 | 16.38 | 22.82 |
| Shareholders equity total | 608.14 | 629.37 | 645.75 | 668.57 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 379.41 | 287.34 | 266.93 | 270.80 |
| Current liabilities total | 379.41 | 287.34 | 266.93 | 270.80 |
| Balance sheet total (liabilities) | 987.55 | 916.71 | 912.68 | 939.37 |
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.