Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 38.11 | 34.22 |
| EBIT | 38.11 | 34.22 |
| Other financial expenses | -0.01 | -0.60 |
| Pre-tax profit | 38.10 | 33.62 |
| Income taxes | -9.26 | -7.52 |
| Net earnings | 28.84 | 26.10 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 44.45 | 78.35 |
| Cash and cash equivalents | 44.45 | 78.35 |
| Balance sheet total (assets) | 44.45 | 78.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 5.00 | 5.00 |
| Other reserves | 7.21 | 13.74 |
| Retained earnings | -7.21 | 15.11 |
| Profit of the financial year | 28.84 | 26.10 |
| Shareholders equity total | 33.84 | 59.94 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 9.26 | 7.52 |
| Other non-interest bearing current liabilities | 1.34 | 10.89 |
| Current liabilities total | 10.61 | 18.41 |
| Balance sheet total (liabilities) | 44.45 | 78.35 |
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.