Income statement (kDKK)
| 2020 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 3 462.80 |
| Employee benefit expenses | -3 326.46 |
| Total depreciation | -17.16 |
| EBIT | 119.19 |
| Other financial expenses | -3.59 |
| Pre-tax profit | 115.60 |
| Income taxes | -25.43 |
| Net earnings | 90.17 |
Assets (kDKK)
| 2020 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 104.55 |
| Tangible assets total | 104.55 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 51.55 |
| Prepayments and accrued income | 14.00 |
| Current other receivables | 60.50 |
| Short term receivables total | 126.06 |
| Cash and bank deposits | 179.52 |
| Cash and cash equivalents | 179.52 |
| Balance sheet total (assets) | 410.12 |
Equity and liabilities (kDKK)
| 2020 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | -3.62 |
| Profit of the financial year | 90.17 |
| Shareholders equity total | 126.55 |
| Provisions | 2.92 |
| Non-current liabilities total | |
| Current trade creditors | 18.16 |
| Short-term deferred tax liabilities | 22.51 |
| Other non-interest bearing current liabilities | 239.99 |
| Current liabilities total | 280.65 |
| Balance sheet total (liabilities) | 410.12 |
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.