Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 665.31 | 726.27 |
| External services | -30.85 | -56.93 |
| Gross profit | 634.46 | 669.34 |
| Employee benefit expenses | - 358.85 | - 845.03 |
| EBIT | 275.61 | - 175.69 |
| Other financial income | 11.82 | |
| Reduction non-current investment assets | -0.24 | -2.01 |
| Pre-tax profit | 275.36 | - 165.88 |
| Income taxes | -62.06 | |
| Net earnings | 213.30 | - 165.88 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 49.58 | |
| Short term receivables total | 49.58 | |
| Cash and bank deposits | 301.56 | 104.70 |
| Cash and cash equivalents | 301.56 | 104.70 |
| Balance sheet total (assets) | 351.13 | 104.70 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Retained earnings | 0.00 | 213.30 |
| Profit of the financial year | 213.30 | - 165.88 |
| Shareholders equity total | 214.30 | 48.42 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 62.06 | |
| Other non-interest bearing current liabilities | 74.77 | 56.28 |
| Current liabilities total | 136.83 | 56.28 |
| Balance sheet total (liabilities) | 351.13 | 104.70 |
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.