Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 498.61 | 96.32 |
| Employee benefit expenses | - 470.54 | -73.85 |
| EBIT | 28.07 | 22.47 |
| Other financial expenses | -0.36 | |
| Pre-tax profit | 28.07 | 22.11 |
| Income taxes | -6.16 | -5.15 |
| Net earnings | 21.91 | 16.96 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 44.46 | |
| Short term receivables total | 44.46 | |
| Cash and bank deposits | 289.15 | 105.97 |
| Cash and cash equivalents | 289.15 | 105.97 |
| Balance sheet total (assets) | 333.61 | 105.97 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 21.91 | |
| Profit of the financial year | 21.91 | 16.96 |
| Shareholders equity total | 71.91 | 88.87 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 10.00 |
| Short-term deferred tax liabilities | 6.16 | 5.15 |
| Other non-interest bearing current liabilities | 245.54 | 1.96 |
| Current liabilities total | 261.70 | 17.11 |
| Balance sheet total (liabilities) | 333.61 | 105.97 |
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.