Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 2.81 | 3.21 | 2.82 |
| EBIT | 2.81 | 3.21 | 2.82 |
| Pre-tax profit | 2.81 | 3.21 | 2.82 |
| Income taxes | -0.75 | -0.59 | -0.62 |
| Net earnings | 2.06 | 2.63 | 2.21 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 7.71 | 9.39 | 7.90 |
| Cash and cash equivalents | 7.71 | 9.39 | 7.90 |
| Balance sheet total (assets) | 7.71 | 9.39 | 7.90 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 |
| Retained earnings | 2.06 | 4.68 | |
| Profit of the financial year | 2.06 | 2.63 | 2.21 |
| Shareholders equity total | 3.06 | 5.68 | 7.89 |
| Non-current liabilities total | |||
| Current owed to participating | 0.01 | ||
| Short-term deferred tax liabilities | 0.75 | 0.00 | |
| Other non-interest bearing current liabilities | 3.90 | 3.70 | |
| Current liabilities total | 4.65 | 3.70 | 0.01 |
| Balance sheet total (liabilities) | 7.71 | 9.39 | 7.90 |
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.