Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 449.67 | |
| External services | -3.72 | |
| Gross profit | 113.98 | 445.94 |
| Employee benefit expenses | -49.51 | - 444.01 |
| EBIT | 64.46 | 1.94 |
| Other financial expenses | -1.48 | -0.89 |
| Pre-tax profit | 62.98 | 1.05 |
| Income taxes | -13.86 | -0.23 |
| Net earnings | 49.13 | 0.82 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 41.52 | |
| Short term receivables total | 41.52 | |
| Cash and bank deposits | 104.58 | 62.74 |
| Cash and cash equivalents | 104.58 | 62.74 |
| Balance sheet total (assets) | 146.10 | 62.74 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 0.13 | |
| Profit of the financial year | 49.13 | 0.82 |
| Shareholders equity total | 99.13 | 50.95 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 13.86 | 0.23 |
| Other non-interest bearing current liabilities | 33.11 | 11.56 |
| Current liabilities total | 46.97 | 11.79 |
| Balance sheet total (liabilities) | 146.10 | 62.74 |
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.