Income statement (kDKK)
2019 | 2020 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | -27.12 | 346.37 |
EBIT | -27.12 | 346.37 |
Other financial income | 0.74 | |
Other financial expenses | -0.90 | -1.33 |
Pre-tax profit | -28.02 | 345.78 |
Income taxes | -71.32 | |
Net earnings | -28.02 | 274.46 |
Assets (kDKK)
2020 | |
---|---|
Intangible assets total | |
Tangible assets total | |
Investments total | |
Long term receivables total | |
Inventories total | |
Current trade debtors | 403.20 |
Current amounts owed by group member comp. | 9.30 |
Short term receivables total | 412.50 |
Cash and bank deposits | 61.45 |
Cash and cash equivalents | 61.45 |
Balance sheet total (assets) | 473.95 |
Equity and liabilities (kDKK)
2019 | 2020 | |
---|---|---|
Share capital | 0.00 | 0.00 |
Shares repurchased | 200.00 | |
Retained earnings | - 228.02 | |
Profit of the financial year | -28.02 | 274.46 |
Shareholders equity total | -28.02 | 246.44 |
Non-current liabilities total | ||
Current loans from credit institutions | 0.54 | |
Current trade creditors | 6.00 | 140.92 |
Current owed to participating | 21.48 | 15.27 |
Short-term deferred tax liabilities | 71.32 | |
Current liabilities total | 28.02 | 227.51 |
Balance sheet total (liabilities) | 473.95 |
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.