Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 1 571.88 | 4 690.90 |
| Purchases during the financial year | -7.08 | - 124.95 |
| External services | - 145.36 | - 321.42 |
| Gross profit | 266.40 | 1 672.19 |
| Employee benefit expenses | - 203.49 | -1 172.78 |
| EBIT | 62.91 | 499.41 |
| Other financial income | 1.44 | 0.84 |
| Other financial expenses | -0.15 | -1.83 |
| Pre-tax profit | 64.20 | 498.42 |
| Income taxes | -16.02 | - 112.97 |
| Net earnings | 48.18 | 385.45 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 9.19 | 9.46 |
| Investments total | 9.19 | 9.46 |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 80.39 | 659.98 |
| Current other receivables | 23.44 | 200.84 |
| Short term receivables total | 103.83 | 860.81 |
| Cash and bank deposits | 70.49 | 208.91 |
| Cash and cash equivalents | 70.49 | 208.91 |
| Balance sheet total (assets) | 183.51 | 1 079.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Shares repurchased | 300.00 | |
| Retained earnings | - 251.82 | |
| Profit of the financial year | 48.18 | 385.45 |
| Shareholders equity total | 98.18 | 483.63 |
| Non-current liabilities total | ||
| Current trade creditors | 35.98 | |
| Short-term deferred tax liabilities | 32.03 | 112.97 |
| Other non-interest bearing current liabilities | 17.31 | 482.58 |
| Current liabilities total | 85.32 | 595.55 |
| Balance sheet total (liabilities) | 183.51 | 1 079.18 |
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.