Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -15.32 | 380.46 | 748.77 |
| Employee benefit expenses | - 309.13 | - 443.16 | |
| EBIT | -15.32 | 71.33 | 305.61 |
| Other financial expenses | -0.02 | -0.57 | |
| Pre-tax profit | -15.32 | 71.31 | 305.04 |
| Income taxes | 3.37 | -15.69 | -67.10 |
| Net earnings | -11.95 | 55.62 | 237.94 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 188.81 | 185.37 | |
| Current other receivables | 411.00 | ||
| Current deferred tax assets | 3.37 | ||
| Short term receivables total | 3.37 | 188.81 | 596.37 |
| Cash and bank deposits | 30.40 | 180.23 | |
| Cash and cash equivalents | 30.40 | 180.23 | |
| Balance sheet total (assets) | 3.37 | 219.21 | 776.60 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Other reserves | 0.00 | 40.00 | |
| Retained earnings | -11.95 | 3.67 | |
| Profit of the financial year | -11.95 | 55.62 | 237.94 |
| Shareholders equity total | -11.95 | 43.67 | 281.61 |
| Provisions | -0.00 | ||
| Non-current liabilities total | |||
| Current trade creditors | 1.93 | 10.26 | |
| Short-term deferred tax liabilities | 15.69 | 82.79 | |
| Other non-interest bearing current liabilities | 15.32 | 157.92 | 401.94 |
| Current liabilities total | 15.32 | 175.54 | 494.99 |
| Balance sheet total (liabilities) | 3.37 | 219.21 | 776.60 |
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.