Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 698.71 | 1 571.75 |
| EBIT | - 698.71 | 1 571.75 |
| Other financial expenses | -0.98 | -27.61 |
| Pre-tax profit | - 699.70 | 1 544.13 |
| Income taxes | - 185.77 | |
| Net earnings | - 699.70 | 1 358.37 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 1 208.72 | |
| Inventories total | 1 208.72 | |
| Prepayments and accrued income | 1.99 | |
| Current other receivables | 2 423.68 | |
| Short term receivables total | 1.99 | 2 423.68 |
| Cash and bank deposits | 777.19 | 943.28 |
| Cash and cash equivalents | 777.19 | 943.28 |
| Balance sheet total (assets) | 1 987.90 | 3 366.96 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 400.00 | 400.00 |
| Shares repurchased | 2 700.00 | |
| Retained earnings | 2 110.00 | -1 289.70 |
| Profit of the financial year | - 699.70 | 1 358.37 |
| Shareholders equity total | 1 810.30 | 3 168.67 |
| Non-current liabilities total | ||
| Current trade creditors | 43.26 | 12.50 |
| Short-term deferred tax liabilities | 185.77 | |
| Other non-interest bearing current liabilities | 134.34 | 0.02 |
| Current liabilities total | 177.60 | 198.29 |
| Balance sheet total (liabilities) | 1 987.90 | 3 366.96 |
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.