Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 172.42 | 344.43 |
| Employee benefit expenses | - 125.81 | - 198.60 |
| EBIT | 46.61 | 145.84 |
| Other financial expenses | -0.30 | -2.26 |
| Pre-tax profit | 46.31 | 143.58 |
| Income taxes | -10.25 | -35.73 |
| Net earnings | 36.06 | 107.85 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 35.06 | |
| Investments total | 35.06 | |
| Long term receivables total | ||
| Raw materials and consumables | 10.16 | 10.16 |
| Inventories total | 10.16 | 10.16 |
| Current trade debtors | 30.67 | 178.39 |
| Short term receivables total | 30.67 | 178.39 |
| Cash and bank deposits | 42.51 | 59.03 |
| Cash and cash equivalents | 42.51 | 59.03 |
| Balance sheet total (assets) | 83.34 | 282.63 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 9.01 | 40.00 |
| Retained earnings | -9.01 | -3.94 |
| Profit of the financial year | 36.06 | 107.85 |
| Shareholders equity total | 36.06 | 143.91 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 10.25 | 35.73 |
| Other non-interest bearing current liabilities | 37.03 | 102.99 |
| Current liabilities total | 47.28 | 138.72 |
| Balance sheet total (liabilities) | 83.34 | 282.63 |
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.