Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 96.15 |
| Other operating expenses | -2.02 |
| EBIT | 94.13 |
| Other financial expenses | -3.08 |
| Pre-tax profit | 91.06 |
| Income taxes | -20.02 |
| Net earnings | 71.04 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 154.65 | 111.04 |
| Cash and cash equivalents | 154.65 | 111.04 |
| Balance sheet total (assets) | 154.65 | 111.04 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 71.04 | |
| Profit of the financial year | 71.04 | |
| Shareholders equity total | 111.04 | 111.04 |
| Non-current deferred tax liabilities | 20.02 | |
| Non-current liabilities total | 20.02 | |
| Other non-interest bearing current liabilities | 23.59 | |
| Current liabilities total | 23.59 | |
| Balance sheet total (liabilities) | 154.65 | 111.04 |
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.