Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 040.01 |
| Employee benefit expenses | -1 381.90 |
| EBIT | - 341.89 |
| Other financial expenses | -15.44 |
| Pre-tax profit | - 357.33 |
| Income taxes | 77.86 |
| Net earnings | - 279.47 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Non-current other receivables | 6.96 |
| Long term receivables total | 6.96 |
| Finished products/goods | 240.20 |
| Inventories total | 240.20 |
| Current other receivables | 58.95 |
| Current deferred tax assets | 77.86 |
| Short term receivables total | 136.81 |
| Cash and bank deposits | 20.33 |
| Cash and cash equivalents | 20.33 |
| Balance sheet total (assets) | 404.31 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | - 279.47 |
| Shareholders equity total | - 239.47 |
| Provisions | 0.00 |
| Non-current liabilities total | |
| Current loans from credit institutions | 4.28 |
| Current trade creditors | 58.49 |
| Other non-interest bearing current liabilities | 581.00 |
| Current liabilities total | 643.77 |
| Balance sheet total (liabilities) | 404.31 |
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.