Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 2 126.65 | ||
| External services | -2 043.49 | ||
| Gross profit | 83.16 | 96.48 | 1.31 |
| EBIT | 83.16 | 96.48 | 1.31 |
| Pre-tax profit | 83.16 | 96.48 | 1.31 |
| Income taxes | -18.29 | -21.23 | -0.29 |
| Net earnings | 64.87 | 75.25 | 1.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 149.72 | 149.72 | |
| Short term receivables total | 149.72 | 149.72 | |
| Cash and bank deposits | 132.28 | 11.63 | 12.94 |
| Cash and cash equivalents | 132.28 | 11.63 | 12.94 |
| Balance sheet total (assets) | 132.28 | 161.34 | 162.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 |
| Retained earnings | 24.87 | 100.12 | |
| Profit of the financial year | 64.87 | 75.25 | 1.02 |
| Shareholders equity total | 64.87 | 140.12 | 141.14 |
| Provisions | -18.29 | ||
| Non-current deferred tax liabilities | 18.29 | ||
| Non-current liabilities total | 18.29 | ||
| Current trade creditors | 43.58 | ||
| Other non-interest bearing current liabilities | 23.83 | 21.23 | 21.51 |
| Current liabilities total | 67.41 | 21.23 | 21.51 |
| Balance sheet total (liabilities) | 132.28 | 161.34 | 162.66 |
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.