Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 2 098.26 | 3 566.47 |
| Employee benefit expenses | - 453.67 | - 270.80 |
| Total depreciation | - 170.72 | - 103.14 |
| EBIT | 1 473.86 | 3 192.53 |
| Other financial income | 37.91 | |
| Other financial expenses | -0.50 | -4.77 |
| Pre-tax profit | 1 511.28 | 3 187.76 |
| Income taxes | - 480.72 | - 831.18 |
| Net earnings | 1 030.55 | 2 356.57 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 2 209.94 | |
| Machinery and equipment | 143.49 | 69.06 |
| Tangible assets total | 2 353.43 | 69.06 |
| Investments total | ||
| Non-current other receivables | 1 131.74 | |
| Long term receivables total | 1 131.74 | |
| Inventories total | ||
| Current trade debtors | 335.06 | |
| Prepayments and accrued income | 27.37 | 19.35 |
| Short term receivables total | 362.43 | 19.35 |
| Cash and bank deposits | 219.81 | 5 903.20 |
| Cash and cash equivalents | 219.81 | 5 903.20 |
| Balance sheet total (assets) | 4 067.41 | 5 991.61 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Shares repurchased | 1 170.00 | |
| Retained earnings | 1 296.19 | 2 326.75 |
| Profit of the financial year | 1 030.55 | 2 356.57 |
| Shareholders equity total | 3 621.75 | 4 808.32 |
| Provisions | 81.03 | 912.22 |
| Non-current liabilities total | ||
| Current trade creditors | 59.71 | 46.53 |
| Short-term deferred tax liabilities | 128.28 | |
| Other non-interest bearing current liabilities | 170.20 | 14.52 |
| Accruals and deferred income | 6.44 | 210.02 |
| Current liabilities total | 364.63 | 271.07 |
| Balance sheet total (liabilities) | 4 067.41 | 5 991.61 |
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.