Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 635.32 | 215.99 |
| Employee benefit expenses | - 620.47 | - 181.78 |
| EBIT | 14.85 | 34.21 |
| Other financial expenses | -0.18 | -0.58 |
| Pre-tax profit | 14.67 | 33.63 |
| Income taxes | -3.21 | -7.39 |
| Net earnings | 11.46 | 26.24 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 104.95 | 66.15 |
| Cash and cash equivalents | 104.95 | 66.15 |
| Balance sheet total (assets) | 104.95 | 66.15 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 5.00 | 5.00 |
| Other reserves | 35.00 | |
| Retained earnings | -23.54 | |
| Profit of the financial year | 11.46 | 26.24 |
| Shareholders equity total | 16.46 | 42.69 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 3.21 | 10.60 |
| Other non-interest bearing current liabilities | 85.28 | 12.86 |
| Current liabilities total | 88.49 | 23.46 |
| Balance sheet total (liabilities) | 104.95 | 66.15 |
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.