Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -0.67 | 351.99 | 361.56 | -3.31 |
| EBIT | -0.67 | 351.99 | 361.56 | -3.31 |
| Other financial expenses | -2.84 | -11.83 | -3.50 | |
| Pre-tax profit | -0.67 | 349.15 | 349.73 | -6.81 |
| Income taxes | -76.65 | -76.93 | ||
| Net earnings | -0.67 | 272.50 | 272.80 | -6.81 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Non-curr. owed by group member comp. | 49.33 | |||
| Long term receivables total | 49.33 | |||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 408.83 | 671.74 | 43.19 | |
| Cash and cash equivalents | 408.83 | 671.74 | 43.19 | |
| Balance sheet total (assets) | 49.33 | 408.83 | 671.74 | 43.19 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 544.63 | |||
| Retained earnings | -0.67 | - 272.80 | ||
| Profit of the financial year | -0.67 | 272.50 | 272.80 | -6.81 |
| Shareholders equity total | 49.33 | 321.83 | 594.63 | 43.19 |
| Non-current liabilities total | ||||
| Current trade creditors | 10.35 | 0.17 | ||
| Short-term deferred tax liabilities | 76.65 | 76.93 | ||
| Current liabilities total | 87.00 | 77.11 | ||
| Balance sheet total (liabilities) | 49.33 | 408.83 | 671.74 | 43.19 |
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.