Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 61.96 | 287.40 |
| Employee benefit expenses | - 120.23 | - 183.20 |
| EBIT | -58.28 | 104.20 |
| Other financial expenses | -0.88 | -0.91 |
| Pre-tax profit | -59.16 | 103.29 |
| Income taxes | 12.43 | -23.07 |
| Net earnings | -46.73 | 80.22 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 5.69 | 27.50 |
| Current other receivables | 8.00 | |
| Current deferred tax assets | 12.43 | |
| Short term receivables total | 26.11 | 27.50 |
| Cash and bank deposits | 66.93 | 109.50 |
| Cash and cash equivalents | 66.93 | 109.50 |
| Balance sheet total (assets) | 93.04 | 137.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -46.73 | |
| Profit of the financial year | -46.73 | 80.22 |
| Shareholders equity total | 3.27 | 83.49 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 2.46 | 1.09 |
| Current trade creditors | 71.88 | |
| Short-term deferred tax liabilities | 10.65 | |
| Other non-interest bearing current liabilities | 15.43 | 41.77 |
| Current liabilities total | 89.77 | 53.51 |
| Balance sheet total (liabilities) | 93.04 | 137.00 |
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.