Income statement (kDKK)
| 2019 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 137.24 |
| Total depreciation | -36.38 |
| EBIT | 100.86 |
| Other financial income | 0.10 |
| Other financial expenses | -14.64 |
| Pre-tax profit | 86.32 |
| Income taxes | -18.97 |
| Net earnings | 67.35 |
Assets (kDKK)
| 2019 | |
|---|---|
| Intangible rights | 254.63 |
| Intangible assets total | 254.63 |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Raw materials and consumables | 92.29 |
| Inventories total | 92.29 |
| Current trade debtors | 19.56 |
| Current other receivables | 97.00 |
| Current deferred tax assets | 8.00 |
| Short term receivables total | 124.55 |
| Cash and bank deposits | 47.34 |
| Cash and cash equivalents | 47.34 |
| Balance sheet total (assets) | 518.80 |
Equity and liabilities (kDKK)
| 2019 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | 67.35 |
| Shareholders equity total | 117.35 |
| Provisions | 0.00 |
| Non-current liabilities total | |
| Current trade creditors | 374.48 |
| Other non-interest bearing current liabilities | 26.97 |
| Current liabilities total | 401.45 |
| Balance sheet total (liabilities) | 518.80 |
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.