Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 2 542.16 | |
| External services | -1 854.34 | |
| Gross profit | 687.81 | 751.93 |
| Employee benefit expenses | - 739.79 | -1 116.03 |
| Total depreciation | -4.56 | -18.96 |
| EBIT | -56.54 | - 383.06 |
| Other financial expenses | -2.97 | -4.29 |
| Pre-tax profit | -59.51 | - 387.36 |
| Income taxes | 12.09 | 80.11 |
| Net earnings | -47.42 | - 307.25 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 18.24 | 71.28 |
| Tangible assets total | 18.24 | 71.28 |
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 30.00 | 43.00 |
| Finished products/goods | 125.00 | |
| Inventories total | 155.00 | 43.00 |
| Current trade debtors | 72.29 | 74.93 |
| Current other receivables | 64.78 | 56.00 |
| Current deferred tax assets | 12.09 | 92.19 |
| Short term receivables total | 149.16 | 223.13 |
| Cash and bank deposits | 114.92 | 92.20 |
| Cash and cash equivalents | 114.92 | 92.20 |
| Balance sheet total (assets) | 437.33 | 429.61 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -47.42 | |
| Profit of the financial year | -47.42 | - 307.25 |
| Shareholders equity total | 2.58 | - 304.67 |
| Non-current liabilities total | ||
| Current trade creditors | 26.61 | |
| Other non-interest bearing current liabilities | 434.74 | 707.67 |
| Current liabilities total | 434.74 | 734.28 |
| Balance sheet total (liabilities) | 437.33 | 429.61 |
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.