Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 287.87 | 609.37 |
| Employee benefit expenses | - 239.30 | - 536.39 |
| Other operating expenses | -10.97 | -43.09 |
| EBIT | 37.60 | 29.89 |
| Other financial expenses | -0.15 | |
| Pre-tax profit | 37.44 | 29.89 |
| Income taxes | -8.24 | -6.58 |
| Net earnings | 29.21 | 23.31 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current other receivables | 171.87 | |
| Long term receivables total | 171.87 | |
| Inventories total | ||
| Current trade debtors | 55.05 | |
| Short term receivables total | 55.05 | |
| Cash and bank deposits | 50.00 | 70.94 |
| Cash and cash equivalents | 50.00 | 70.94 |
| Balance sheet total (assets) | 105.05 | 242.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 5.67 | 5.67 |
| Other reserves | 29.21 | |
| Profit of the financial year | 29.21 | 23.31 |
| Shareholders equity total | 34.88 | 58.19 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 8.24 | 6.58 |
| Other non-interest bearing current liabilities | 61.94 | 178.04 |
| Current liabilities total | 70.18 | 184.62 |
| Balance sheet total (liabilities) | 105.05 | 242.81 |
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.