Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 3 032.06 | 707.13 | 90.00 | |
| External services | -1 574.87 | - 334.76 | -18.33 | |
| Gross profit | 1 457.18 | 372.36 | 71.67 | -20.39 |
| Employee benefit expenses | - 339.37 | - 365.96 | -93.76 | -1.03 |
| EBIT | 1 117.82 | 6.41 | -22.09 | -21.42 |
| Pre-tax profit | 1 117.82 | 6.41 | -22.09 | -21.42 |
| Income taxes | - 245.92 | -1.41 | 4.86 | 4.71 |
| Net earnings | 871.90 | 5.00 | -17.23 | -16.71 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 26.00 | 526.00 | 526.00 | |
| Current other receivables | 172.95 | 1.09 | 95.97 | 9.34 |
| Current deferred tax assets | 61.00 | |||
| Short term receivables total | 172.95 | 27.09 | 682.97 | 535.34 |
| Cash and bank deposits | 1 119.75 | 741.40 | 66.53 | 197.39 |
| Cash and cash equivalents | 1 119.75 | 741.40 | 66.53 | 197.39 |
| Balance sheet total (assets) | 1 292.70 | 768.50 | 749.50 | 732.74 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 103.40 | |||
| Retained earnings | - 206.80 | 712.09 | 716.73 | 699.44 |
| Profit of the financial year | 871.90 | 5.00 | -17.23 | -16.71 |
| Shareholders equity total | 818.50 | 767.09 | 749.50 | 732.74 |
| Non-current liabilities total | ||||
| Current owed to participating | 34.55 | |||
| Short-term deferred tax liabilities | 245.92 | 1.41 | ||
| Other non-interest bearing current liabilities | 193.73 | |||
| Current liabilities total | 474.20 | 1.41 | ||
| Balance sheet total (liabilities) | 1 292.70 | 768.50 | 749.50 | 732.74 |
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.