Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 134.00 | 679.69 |
| External services | -3.63 | - 472.97 |
| Gross profit | 130.37 | 206.72 |
| Wages and salaries | - 113.94 | - 123.00 |
| Social security expenses | -2.03 | |
| EBIT | 14.40 | 83.72 |
| Pre-tax profit | 14.40 | 83.72 |
| Net earnings | 14.40 | 83.72 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 75.00 | 75.00 |
| Tangible assets total | 75.00 | 75.00 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 343.06 | |
| Cash and cash equivalents | 343.06 | |
| Balance sheet total (assets) | 75.00 | 418.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Other reserves | 14.40 | 98.13 |
| Retained earnings | -14.40 | -83.72 |
| Profit of the financial year | 14.40 | 83.72 |
| Shareholders equity total | 64.40 | 148.13 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 10.60 | 269.93 |
| Current liabilities total | 10.60 | 269.93 |
| Balance sheet total (liabilities) | 75.00 | 418.06 |
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.