Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 200.68 | 257.28 | 298.94 | |
| Employee benefit expenses | - 200.68 | - 257.28 | - 298.94 | - 349.22 |
| EBIT | - 349.22 | |||
| Pre-tax profit | ||||
| Net earnings |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 13.80 | 18.54 | 14.81 | 148.62 |
| Short term receivables total | 13.80 | 18.54 | 14.81 | 148.62 |
| Cash and bank deposits | 34.48 | 19.76 | 78.36 | 44.40 |
| Cash and cash equivalents | 34.48 | 19.76 | 78.36 | 44.40 |
| Balance sheet total (assets) | 48.28 | 38.31 | 93.16 | 193.02 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Shareholders equity total | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-current liabilities total | ||||
| Current trade creditors | 0.20 | |||
| Other non-interest bearing current liabilities | 48.28 | 38.30 | 93.16 | 192.82 |
| Current liabilities total | 48.28 | 38.30 | 93.16 | 193.02 |
| Balance sheet total (liabilities) | 48.28 | 38.31 | 93.16 | 193.02 |
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.