Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 32.97 | 21.93 | 20.57 | ||
| External services | -19.42 | -0.57 | |||
| Gross profit | 25.30 | 21.35 | 32.97 | 2.51 | 20.00 |
| EBIT | 25.30 | 21.35 | 32.97 | 2.51 | 20.00 |
| Other financial expenses | -0.13 | -0.13 | -0.62 | -0.04 | |
| Income from other inv. held as non-curr. assets | 188.73 | ||||
| Pre-tax profit | 25.17 | 21.22 | 32.35 | 2.51 | 208.70 |
| Income taxes | -5.57 | -4.69 | -7.24 | -0.55 | |
| Net earnings | 19.61 | 16.54 | 25.11 | 1.96 | 208.70 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Short term receivables total | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Other current investments | 57.88 | ||||
| Cash and bank deposits | 54.67 | 70.33 | 97.99 | 12.94 | 190.28 |
| Cash and cash equivalents | 54.67 | 70.33 | 97.99 | 70.82 | 190.28 |
| Balance sheet total (assets) | 55.67 | 71.33 | 98.99 | 71.82 | 191.28 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Other reserves | 12.28 | 16.41 | 22.69 | 23.18 | 48.67 |
| Retained earnings | 17.23 | 32.70 | 42.95 | 45.13 | - 113.00 |
| Profit of the financial year | 19.61 | 16.54 | 25.11 | 1.96 | 208.70 |
| Shareholders equity total | 50.11 | 66.64 | 91.75 | 71.27 | 145.37 |
| Non-current deferred tax liabilities | 5.57 | 4.69 | 7.24 | 0.55 | 45.91 |
| Non-current liabilities total | 5.57 | 4.69 | 7.24 | 0.55 | 45.91 |
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 55.67 | 71.33 | 98.99 | 71.82 | 191.28 |
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.