Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 98.09 |
| Employee benefit expenses | - 277.45 |
| EBIT | - 179.36 |
| Other financial expenses | -2.07 |
| Pre-tax profit | - 181.44 |
| Income taxes | 39.91 |
| Net earnings | - 141.52 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 17.04 |
| Inventories total | 17.04 |
| Current other receivables | 37.78 |
| Current deferred tax assets | 39.91 |
| Short term receivables total | 77.70 |
| Cash and bank deposits | 36.99 |
| Cash and cash equivalents | 36.99 |
| Balance sheet total (assets) | 131.73 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | - 141.52 |
| Shareholders equity total | - 101.52 |
| Non-current liabilities total | |
| Current trade creditors | 6.58 |
| Current owed to group member | 120.96 |
| Other non-interest bearing current liabilities | 105.72 |
| Current liabilities total | 233.25 |
| Balance sheet total (liabilities) | 131.73 |
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.