Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 331.87 | 2 562.16 | 1 783.34 |
| Employee benefit expenses | -1 951.80 | -2 550.48 | |
| EBIT | 331.87 | 610.36 | - 767.14 |
| Other financial income | 0.97 | ||
| Other financial expenses | -12.34 | -32.20 | |
| Pre-tax profit | 331.87 | 599.00 | - 799.33 |
| Income taxes | -73.01 | - 134.70 | |
| Net earnings | 258.86 | 464.30 | - 799.33 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 112.22 | 1 160.27 | 1 154.23 |
| Current other receivables | 50.21 | ||
| Short term receivables total | 112.22 | 1 160.27 | 1 204.44 |
| Cash and bank deposits | 32.57 | 115.37 | 50.76 |
| Cash and cash equivalents | 32.57 | 115.37 | 50.76 |
| Balance sheet total (assets) | 144.79 | 1 275.64 | 1 255.19 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 |
| Shares repurchased | 258.86 | ||
| Retained earnings | - 258.86 | - 262.86 | 161.44 |
| Profit of the financial year | 258.86 | 464.30 | - 799.33 |
| Shareholders equity total | 258.86 | 201.44 | - 597.89 |
| Non-current liabilities total | |||
| Current trade creditors | -11.10 | 27.09 | 95.22 |
| Short-term deferred tax liabilities | 73.01 | 207.71 | 207.71 |
| Other non-interest bearing current liabilities | - 175.98 | 839.40 | 1 550.16 |
| Current liabilities total | - 114.07 | 1 074.20 | 1 853.08 |
| Balance sheet total (liabilities) | 144.79 | 1 275.64 | 1 255.19 |
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.