Income statement (kDKK)
| 2019 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 805.55 |
| Employee benefit expenses | - 704.75 |
| Total depreciation | -19.26 |
| EBIT | 81.54 |
| Other financial expenses | -17.76 |
| Pre-tax profit | 63.79 |
| Income taxes | -16.42 |
| Net earnings | 47.37 |
Assets (kDKK)
| 2019 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 160.74 |
| Tangible assets total | 160.74 |
| Other receivables | 26.33 |
| Investments total | 26.33 |
| Long term receivables total | |
| Raw materials and consumables | 69.77 |
| Inventories total | 69.77 |
| Current trade debtors | 393.87 |
| Prepayments and accrued income | 23.13 |
| Short term receivables total | 417.00 |
| Cash and bank deposits | 475.18 |
| Cash and cash equivalents | 475.18 |
| Balance sheet total (assets) | 1 149.01 |
Equity and liabilities (kDKK)
| 2019 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | 47.37 |
| Shareholders equity total | 97.37 |
| Provisions | 5.66 |
| Non-current liabilities total | |
| Current trade creditors | 497.13 |
| Short-term deferred tax liabilities | 10.76 |
| Other non-interest bearing current liabilities | 538.10 |
| Current liabilities total | 1 045.98 |
| Balance sheet total (liabilities) | 1 149.01 |
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.