Income statement (kDKK)
| 2019 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 736.47 |
| Employee benefit expenses | - 489.50 |
| EBIT | 246.97 |
| Pre-tax profit | 246.97 |
| Income taxes | -54.33 |
| Net earnings | 192.63 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 264.60 | |
| Tangible assets total | 264.60 | |
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 1 004.09 | |
| Inventories total | 1 004.09 | |
| Current trade debtors | 45.88 | |
| Short term receivables total | 45.88 | |
| Cash and bank deposits | 63.49 | 192.63 |
| Cash and cash equivalents | 63.49 | 192.63 |
| Balance sheet total (assets) | 1 378.06 | 192.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | 192.63 | |
| Profit of the financial year | 192.63 | |
| Shareholders equity total | 192.63 | 192.63 |
| Non-current liabilities total | ||
| Current trade creditors | 529.04 | |
| Current owed to participating | 458.78 | |
| Short-term deferred tax liabilities | 54.33 | |
| Other non-interest bearing current liabilities | 143.28 | |
| Current liabilities total | 1 185.43 | |
| Balance sheet total (liabilities) | 1 378.06 | 192.63 |
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.