Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 819.44 | 899.01 |
| External services | - 521.05 | -10.25 |
| Gross profit | 298.39 | 888.76 |
| Employee benefit expenses | - 256.87 | - 878.88 |
| EBIT | 41.52 | 9.87 |
| Pre-tax profit | 41.52 | 9.87 |
| Income taxes | -9.13 | -2.17 |
| Net earnings | 32.39 | 7.70 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 189.97 | 276.10 |
| Cash and cash equivalents | 189.97 | 276.10 |
| Balance sheet total (assets) | 189.97 | 276.10 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 32.39 | |
| Profit of the financial year | 32.39 | 7.70 |
| Shareholders equity total | 82.39 | 90.09 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 9.13 | 7.70 |
| Other non-interest bearing current liabilities | 98.45 | 178.31 |
| Current liabilities total | 107.58 | 186.01 |
| Balance sheet total (liabilities) | 189.97 | 276.10 |
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.