Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 613.64 | 872.42 | 438.70 | 145.11 |
| Gross profit | 613.64 | 872.42 | 438.70 | 145.11 |
| Employee benefit expenses | - 564.34 | - 857.85 | - 466.69 | -58.85 |
| EBIT | 49.30 | 14.57 | -27.99 | 86.27 |
| Other financial expenses | -1.76 | -7.98 | -2.52 | -2.40 |
| Pre-tax profit | 47.54 | 6.59 | -30.50 | 83.87 |
| Income taxes | -12.50 | -3.19 | -10.21 | |
| Net earnings | 35.04 | 3.40 | -30.50 | 73.66 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 6.26 | |||
| Current deferred tax assets | 6.00 | |||
| Short term receivables total | 6.26 | 6.00 | ||
| Cash and bank deposits | 771.58 | 547.65 | 371.84 | 171.48 |
| Cash and cash equivalents | 771.58 | 547.65 | 371.84 | 171.48 |
| Balance sheet total (assets) | 777.85 | 547.65 | 377.84 | 171.48 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 35.04 | 38.44 | 7.94 | |
| Profit of the financial year | 35.04 | 3.40 | -30.50 | 73.66 |
| Shareholders equity total | 85.04 | 88.44 | 57.94 | 131.59 |
| Non-current liabilities total | ||||
| Current trade creditors | 0.49 | 18.75 | ||
| Short-term deferred tax liabilities | 12.50 | 3.19 | 10.28 | |
| Other non-interest bearing current liabilities | 253.77 | 455.53 | 319.91 | 10.87 |
| Accruals and deferred income | 426.53 | |||
| Current liabilities total | 692.80 | 459.21 | 319.91 | 39.89 |
| Balance sheet total (liabilities) | 777.85 | 547.65 | 377.84 | 171.48 |
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.