Income statement (kDKK)
| 2020 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 269.59 |
| Total depreciation | -9.41 |
| EBIT | 260.19 |
| Other financial expenses | -30.89 |
| Pre-tax profit | 229.30 |
| Income taxes | -52.58 |
| Net earnings | 176.72 |
Assets (kDKK)
| 2020 | |
|---|---|
| Intangible rights | 131.70 |
| Intangible assets total | 131.70 |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Semifinished products | 8.89 |
| Raw materials and consumables | 65.67 |
| Finished products/goods | 177.00 |
| Inventories total | 251.56 |
| Current other receivables | 309.08 |
| Short term receivables total | 309.08 |
| Cash and bank deposits | 44.46 |
| Cash and cash equivalents | 44.46 |
| Balance sheet total (assets) | 736.81 |
Equity and liabilities (kDKK)
| 2020 | |
|---|---|
| Share capital | 40.00 |
| Shares repurchased | 55.30 |
| Retained earnings | -55.30 |
| Profit of the financial year | 176.72 |
| Shareholders equity total | 216.72 |
| Provisions | 0.00 |
| Non-current liabilities total | |
| Current trade creditors | 11.86 |
| Other non-interest bearing current liabilities | 508.23 |
| Current liabilities total | 520.09 |
| Balance sheet total (liabilities) | 736.81 |
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.