Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 119.09 | 263.77 |
| Employee benefit expenses | -56.39 | - 260.67 |
| EBIT | 62.70 | 3.10 |
| Other financial expenses | -0.05 | |
| Pre-tax profit | 62.70 | 3.05 |
| Income taxes | -13.79 | -1.06 |
| Net earnings | 48.90 | 1.98 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 20.40 | 14.09 |
| Short term receivables total | 20.40 | 14.09 |
| Cash and bank deposits | 65.43 | 78.96 |
| Cash and cash equivalents | 65.43 | 78.96 |
| Balance sheet total (assets) | 85.83 | 93.05 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 10.00 | 10.00 |
| Other reserves | 40.00 | 40.00 |
| Retained earnings | -40.00 | 8.90 |
| Profit of the financial year | 48.90 | 1.98 |
| Shareholders equity total | 58.91 | 60.89 |
| Non-current liabilities total | ||
| Current trade creditors | 2.40 | 3.00 |
| Short-term deferred tax liabilities | 13.79 | 0.70 |
| Other non-interest bearing current liabilities | 10.73 | 28.46 |
| Current liabilities total | 26.93 | 32.16 |
| Balance sheet total (liabilities) | 85.83 | 93.05 |
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.