Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 110.26 | 211.33 | 86.19 | 85.92 |
| Employee benefit expenses | -20.00 | -28.00 | -30.00 | |
| EBIT | 90.26 | 183.33 | 56.19 | 85.92 |
| Other financial expenses | -0.13 | -0.64 | -0.91 | -0.62 |
| Pre-tax profit | 90.13 | 182.68 | 55.28 | 85.30 |
| Income taxes | -19.98 | -41.45 | -14.25 | -19.01 |
| Net earnings | 70.16 | 141.24 | 41.03 | 66.30 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 140.23 | 73.13 | 81.55 | |
| Short term receivables total | 140.23 | 73.13 | 81.55 | |
| Cash and bank deposits | 98.09 | 140.22 | 44.36 | 62.01 |
| Cash and cash equivalents | 98.09 | 140.22 | 44.36 | 62.01 |
| Balance sheet total (assets) | 98.09 | 280.45 | 117.50 | 143.56 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Shares repurchased | 20.00 | 141.00 | 51.00 | 66.00 |
| Other reserves | 50.00 | 50.00 | 40.00 | 40.00 |
| Retained earnings | -70.00 | - 140.84 | -40.61 | -65.57 |
| Profit of the financial year | 70.16 | 141.24 | 41.03 | 66.30 |
| Shareholders equity total | 70.16 | 191.39 | 91.43 | 106.72 |
| Non-current liabilities total | ||||
| Current owed to participating | 0.74 | 12.16 | 7.85 | 10.46 |
| Other non-interest bearing current liabilities | 27.19 | 76.90 | 18.23 | 26.38 |
| Current liabilities total | 27.93 | 89.06 | 26.07 | 36.84 |
| Balance sheet total (liabilities) | 98.09 | 280.45 | 117.50 | 143.56 |
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.