Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 301.29 | 826.96 |
| External services | - 156.40 | - 447.79 |
| Gross profit | 144.89 | 379.17 |
| Wages and salaries | - 115.72 | - 734.04 |
| Social security expenses | -14.28 | |
| EBIT | 29.17 | - 369.14 |
| Other financial income | 0.50 | |
| Other financial expenses | -1.84 | |
| Pre-tax profit | 29.67 | - 370.98 |
| Income taxes | -6.53 | |
| Net earnings | 23.14 | - 370.98 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 12.67 | |||
| Tangible assets total | 12.67 | |||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 44.57 | 41.59 | ||
| Current other receivables | 70.68 | 2.00 | ||
| Short term receivables total | 115.26 | 43.59 | ||
| Cash and bank deposits | 1.00 | 1.00 | 1.65 | 19.99 |
| Cash and cash equivalents | 1.00 | 1.00 | 1.65 | 19.99 |
| Balance sheet total (assets) | 1.00 | 1.00 | 116.91 | 76.25 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 1.00 |
| Retained earnings | 11.14 | |||
| Profit of the financial year | 23.14 | - 370.98 | ||
| Shareholders equity total | 1.00 | 1.00 | 24.14 | - 358.84 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 6.53 | 6.53 | ||
| Other non-interest bearing current liabilities | 86.24 | 428.56 | ||
| Current liabilities total | 92.77 | 435.09 | ||
| Balance sheet total (liabilities) | 1.00 | 1.00 | 116.91 | 76.25 |
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.