Income statement (kDKK)
| 2020 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 914.52 |
| External services | - 483.32 |
| Gross profit | 431.20 |
| Employee benefit expenses | - 352.70 |
| EBIT | 78.50 |
| Other financial expenses | -0.17 |
| Pre-tax profit | 78.33 |
| Income taxes | -17.23 |
| Net earnings | 61.10 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 58.40 | ||
| Tangible assets total | 58.40 | ||
| Investments total | |||
| Non-current other receivables | 82.50 | ||
| Long term receivables total | 82.50 | ||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 1.00 | 1.00 | 81.86 |
| Cash and cash equivalents | 1.00 | 1.00 | 81.86 |
| Balance sheet total (assets) | 1.00 | 1.00 | 222.76 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 |
| Profit of the financial year | 61.10 | ||
| Shareholders equity total | 1.00 | 1.00 | 101.10 |
| Non-current liabilities total | |||
| Current owed to participating | 2.05 | ||
| Short-term deferred tax liabilities | 17.23 | ||
| Other non-interest bearing current liabilities | 102.38 | ||
| Current liabilities total | 121.66 | ||
| Balance sheet total (liabilities) | 1.00 | 1.00 | 222.76 |
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.