Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 679.35 | 487.56 |
| Employee benefit expenses | - 608.12 | - 445.90 |
| Total depreciation | -22.50 | -16.63 |
| EBIT | 48.74 | 25.04 |
| Other financial expenses | -5.33 | -1.47 |
| Pre-tax profit | 43.41 | 23.56 |
| Income taxes | -9.99 | -5.54 |
| Net earnings | 33.42 | 18.02 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 66.50 | 49.88 |
| Tangible assets total | 66.50 | 49.88 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 64.34 | 57.37 |
| Cash and cash equivalents | 64.34 | 57.37 |
| Balance sheet total (assets) | 130.84 | 107.24 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 33.42 | |
| Profit of the financial year | 33.42 | 18.02 |
| Shareholders equity total | 83.42 | 101.44 |
| Non-current liabilities total | ||
| Current owed to participating | 26.20 | |
| Other non-interest bearing current liabilities | 21.22 | 5.80 |
| Current liabilities total | 47.42 | 5.80 |
| Balance sheet total (liabilities) | 130.84 | 107.24 |
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.