Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 535.00 | -2.00 | -2.00 | ||
| Employee benefit expenses | - 235.00 | ||||
| EBIT | 300.00 | -2.00 | -2.00 | ||
| Other financial income | 10.00 | 2.00 | 2.00 | 1.68 | 1.71 |
| Pre-tax profit | 310.00 | 1.68 | 1.71 | ||
| Income taxes | -68.00 | -0.37 | -0.38 | ||
| Net earnings | 242.00 | 1.31 | 1.33 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 390.00 | 79.00 | 84.00 | 85.73 | 87.07 |
| Short term receivables total | 390.00 | 79.00 | 84.00 | 85.73 | 87.07 |
| Cash and bank deposits | 8.00 | 6.00 | |||
| Cash and cash equivalents | 8.00 | 6.00 | |||
| Balance sheet total (assets) | 398.00 | 85.00 | 84.00 | 85.73 | 87.07 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 240.00 | ||||
| Retained earnings | - 237.00 | 5.00 | 4.00 | 4.05 | 5.36 |
| Profit of the financial year | 242.00 | 1.31 | 1.33 | ||
| Shareholders equity total | 325.00 | 85.00 | 84.00 | 85.36 | 86.69 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 73.00 | 0.37 | 0.38 | ||
| Current liabilities total | 73.00 | 0.37 | 0.38 | ||
| Balance sheet total (liabilities) | 398.00 | 85.00 | 84.00 | 85.73 | 87.07 |
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.