Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 942.74 | 5 710.02 |
| Employee benefit expenses | - 737.42 | -4 925.94 |
| Total depreciation | -14.79 | - 106.27 |
| EBIT | 190.53 | 677.80 |
| Other financial income | 10.38 | 5.67 |
| Other financial expenses | -11.45 | -43.90 |
| Pre-tax profit | 189.46 | 639.57 |
| Income taxes | -42.60 | - 140.70 |
| Net earnings | 146.85 | 498.87 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 73.22 | |
| Machinery and equipment | 90.58 | 1 326.50 |
| Other tangible assets | 196.00 | |
| Tangible assets total | 90.58 | 1 595.72 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 1 199.40 | 1 257.73 |
| Prepayments and accrued income | 300.00 | |
| Short term receivables total | 1 199.40 | 1 557.73 |
| Balance sheet total (assets) | 1 289.98 | 3 153.45 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 100.00 |
| Other reserves | 100.00 | |
| Retained earnings | - 100.00 | 46.86 |
| Profit of the financial year | 146.85 | 498.87 |
| Shareholders equity total | 146.86 | 645.73 |
| Provisions | 2.54 | 57.33 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 514.18 | 391.32 |
| Current trade creditors | 431.21 | 728.94 |
| Short-term deferred tax liabilities | 40.06 | 125.97 |
| Other non-interest bearing current liabilities | 155.13 | 1 204.15 |
| Current liabilities total | 1 140.59 | 2 450.39 |
| Balance sheet total (liabilities) | 1 289.98 | 3 153.45 |
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.