Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 122.23 | 17.11 |
| EBIT | 122.23 | 17.11 |
| Other financial expenses | -0.56 | -1.17 |
| Pre-tax profit | 121.67 | 15.95 |
| Income taxes | -27.93 | -3.51 |
| Net earnings | 93.74 | 12.44 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Prepayments and accrued income | 1.30 | |
| Current deferred tax assets | 0.59 | |
| Short term receivables total | 1.30 | 0.59 |
| Cash and bank deposits | 175.70 | 155.12 |
| Cash and cash equivalents | 175.70 | 155.12 |
| Balance sheet total (assets) | 177.00 | 155.72 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Shares repurchased | 40.00 | |
| Retained earnings | 53.74 | |
| Profit of the financial year | 93.74 | 12.44 |
| Shareholders equity total | 133.74 | 146.18 |
| Provisions | 0.30 | |
| Non-current liabilities total | ||
| Current trade creditors | 6.30 | 5.00 |
| Short-term deferred tax liabilities | 0.63 | |
| Other non-interest bearing current liabilities | 36.03 | 4.54 |
| Current liabilities total | 42.97 | 9.54 |
| Balance sheet total (liabilities) | 177.00 | 155.72 |
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.