Income statement (kDKK)
| 2020 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 3 114.15 |
| External services | -2 823.08 |
| Gross profit | 291.06 |
| Employee benefit expenses | - 130.04 |
| Total depreciation | - 140.84 |
| EBIT | 20.19 |
| Other financial expenses | -0.97 |
| Pre-tax profit | 19.22 |
| Income taxes | 139.87 |
| Net earnings | 159.09 |
Assets (kDKK)
| 2020 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Holdings in group member companies | 40.00 |
| Investments total | 40.00 |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 107.92 |
| Current deferred tax assets | 88.89 |
| Short term receivables total | 196.80 |
| Other current investments | 177.77 |
| Cash and cash equivalents | 177.77 |
| Balance sheet total (assets) | 414.57 |
Equity and liabilities (kDKK)
| 2020 | |
|---|---|
| Share capital | 40.00 |
| Retained earnings | - 159.09 |
| Profit of the financial year | 159.09 |
| Shareholders equity total | 40.00 |
| Provisions | 88.89 |
| Non-current deferred tax liabilities | 88.89 |
| Non-current liabilities total | 88.89 |
| Short-term deferred tax liabilities | 88.89 |
| Other non-interest bearing current liabilities | 107.92 |
| Current liabilities total | 196.80 |
| Balance sheet total (liabilities) | 414.57 |
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.