Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 637.60 | 902.74 |
| Employee benefit expenses | - 614.93 | - 714.22 |
| EBIT | 22.67 | 188.52 |
| Other financial expenses | -4.87 | -3.45 |
| Pre-tax profit | 17.80 | 185.07 |
| Income taxes | -4.68 | -42.65 |
| Net earnings | 13.12 | 142.42 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 15.00 | |
| Investments total | 15.00 | |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 73.00 | 93.00 |
| Current other receivables | 14.72 | 22.81 |
| Short term receivables total | 87.72 | 115.81 |
| Cash and bank deposits | 12.07 | 239.22 |
| Cash and cash equivalents | 12.07 | 239.22 |
| Balance sheet total (assets) | 99.79 | 370.02 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 13.12 | |
| Profit of the financial year | 13.12 | 142.42 |
| Shareholders equity total | 63.12 | 205.54 |
| Non-current liabilities total | ||
| Current trade creditors | 10.29 | 13.28 |
| Short-term deferred tax liabilities | 4.68 | 42.67 |
| Other non-interest bearing current liabilities | 21.70 | 108.53 |
| Current liabilities total | 36.67 | 164.48 |
| Balance sheet total (liabilities) | 99.79 | 370.02 |
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.