Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | - 702.81 |
| Employee benefit expenses | - 232.65 |
| Total depreciation | -4.29 |
| EBIT | - 939.76 |
| Other financial expenses | -6.75 |
| Pre-tax profit | - 946.51 |
| Income taxes | 205.83 |
| Net earnings | - 740.68 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 28.70 |
| Tangible assets total | 28.70 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 350.00 |
| Inventories total | 350.00 |
| Current trade debtors | 122.40 |
| Prepayments and accrued income | 12.08 |
| Current other receivables | 336.23 |
| Current deferred tax assets | 205.83 |
| Short term receivables total | 676.54 |
| Cash and bank deposits | 6.91 |
| Cash and cash equivalents | 6.91 |
| Balance sheet total (assets) | 1 062.15 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 1 416.00 |
| Retained earnings | 84.00 |
| Profit of the financial year | - 740.68 |
| Shareholders equity total | 759.32 |
| Non-current liabilities total | |
| Current trade creditors | 177.28 |
| Other non-interest bearing current liabilities | 125.54 |
| Current liabilities total | 302.82 |
| Balance sheet total (liabilities) | 1 062.15 |
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.