Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 290.27 | 670.26 |
| Employee benefit expenses | - 231.98 | - 612.71 |
| Total depreciation | -52.50 | -40.38 |
| EBIT | 5.79 | 17.17 |
| Pre-tax profit | 5.79 | 17.17 |
| Income taxes | -1.27 | -3.78 |
| Net earnings | 4.52 | 13.40 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Goodwill | 40.00 | 32.00 |
| Intangible assets total | 40.00 | 32.00 |
| Buildings | 40.00 | 32.00 |
| Machinery and equipment | 97.50 | 73.13 |
| Tangible assets total | 137.50 | 105.13 |
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 14.26 | 17.05 |
| Inventories total | 14.26 | 17.05 |
| Short term receivables total | ||
| Cash and bank deposits | 26.97 | 4.06 |
| Cash and cash equivalents | 26.97 | 4.06 |
| Balance sheet total (assets) | 218.72 | 158.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 4.52 | |
| Profit of the financial year | 4.52 | 13.40 |
| Shareholders equity total | 54.52 | 67.91 |
| Non-current liabilities total | ||
| Current trade creditors | 10.49 | 5.34 |
| Short-term deferred tax liabilities | 1.27 | 5.05 |
| Other non-interest bearing current liabilities | 152.44 | 79.93 |
| Current liabilities total | 164.21 | 90.32 |
| Balance sheet total (liabilities) | 218.72 | 158.23 |
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.