Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 129.65 | 193.07 | 619.74 |
| Employee benefit expenses | -49.47 | ||
| Total depreciation | -16.14 | -49.13 | |
| EBIT | 129.65 | 176.93 | 521.14 |
| Other financial income | 2.87 | 10.63 | 2.73 |
| Other financial expenses | -14.54 | -5.17 | -12.42 |
| Pre-tax profit | 117.98 | 182.38 | 511.45 |
| Income taxes | -30.51 | -43.30 | - 134.11 |
| Net earnings | 87.47 | 139.09 | 377.34 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 197.23 | ||
| Machinery and equipment | 177.60 | 183.15 | |
| Tangible assets total | 177.60 | 380.38 | |
| Investments total | |||
| Non-current other receivables | 903.76 | ||
| Long term receivables total | 903.76 | ||
| Inventories total | |||
| Current trade debtors | 208.69 | 237.97 | 343.27 |
| Current amounts owed by group member comp. | 276.02 | ||
| Current other receivables | 22.38 | 331.30 | 164.78 |
| Short term receivables total | 507.09 | 569.27 | 508.05 |
| Cash and bank deposits | 1.73 | 1.66 | 12.29 |
| Cash and cash equivalents | 1.73 | 1.66 | 12.29 |
| Balance sheet total (assets) | 508.82 | 748.53 | 1 804.48 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 50.00 |
| Other reserves | 21.87 | 50.00 | |
| Retained earnings | -21.87 | 37.47 | 350.31 |
| Profit of the financial year | 87.47 | 139.09 | 377.34 |
| Shareholders equity total | 87.47 | 226.55 | 777.65 |
| Provisions | 7.08 | 29.15 | |
| Non-current liabilities total | |||
| Current trade creditors | 130.13 | 175.89 | 314.45 |
| Short-term deferred tax liabilities | 30.51 | 36.21 | 142.49 |
| Other non-interest bearing current liabilities | 260.71 | 302.80 | 540.74 |
| Current liabilities total | 421.35 | 514.90 | 997.68 |
| Balance sheet total (liabilities) | 508.82 | 748.53 | 1 804.48 |
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.