Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 255.00 |
| Employee benefit expenses | - 711.36 |
| Total depreciation | -43.40 |
| EBIT | 500.25 |
| Other financial expenses | -31.38 |
| Pre-tax profit | 468.87 |
| Income taxes | - 104.68 |
| Net earnings | 364.20 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 390.60 |
| Tangible assets total | 390.60 |
| Other receivables | 73.43 |
| Investments total | 73.43 |
| Long term receivables total | |
| Finished products/goods | 85.00 |
| Inventories total | 85.00 |
| Current trade debtors | 939.87 |
| Current other receivables | 433.30 |
| Short term receivables total | 1 373.17 |
| Cash and bank deposits | 219.96 |
| Cash and cash equivalents | 219.96 |
| Balance sheet total (assets) | 2 142.16 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 364.20 |
| Shareholders equity total | 404.20 |
| Provisions | 93.08 |
| Non-current liabilities total | |
| Current trade creditors | 714.18 |
| Short-term deferred tax liabilities | 11.59 |
| Other non-interest bearing current liabilities | 919.12 |
| Current liabilities total | 1 644.89 |
| Balance sheet total (liabilities) | 2 142.16 |
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.