Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 571.75 | |
| Wages and salaries | -24.91 | |
| EBIT | 546.84 | |
| Other financial expenses | -3.29 | -45.00 |
| Reduction non-current investment assets | -5.19 | |
| Pre-tax profit | -59.74 | 496.65 |
| Income taxes | - 119.68 | |
| Net earnings | -59.74 | 376.97 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 559.74 | |
| Tangible assets total | 559.74 | |
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 645.33 | |
| Inventories total | 645.33 | |
| Current trade debtors | 85.66 | |
| Current other receivables | 9.95 | 91.86 |
| Short term receivables total | 9.95 | 177.52 |
| Cash and bank deposits | 8.56 | |
| Cash and cash equivalents | 8.56 | |
| Balance sheet total (assets) | 9.95 | 1 391.15 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 47.37 | |
| Profit of the financial year | -59.74 | 376.97 |
| Shareholders equity total | -19.73 | 464.34 |
| Non-current liabilities total | ||
| Current trade creditors | 15.00 | 56.81 |
| Short-term deferred tax liabilities | 120.00 | |
| Other non-interest bearing current liabilities | 14.69 | 750.00 |
| Current liabilities total | 29.69 | 926.81 |
| Balance sheet total (liabilities) | 9.95 | 1 391.15 |
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.