Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 10.22 | 72.36 |
| EBIT | 10.22 | 72.36 |
| Other financial expenses | -0.49 | -20.38 |
| Pre-tax profit | 9.73 | 51.99 |
| Income taxes | -2.14 | -15.71 |
| Net earnings | 7.59 | 36.27 |
Assets (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 320.00 | 640.00 |
| Inventories total | 320.00 | 640.00 |
| Short term receivables total | ||
| Cash and bank deposits | 56.87 | 102.98 |
| Cash and cash equivalents | 56.87 | 102.98 |
| Balance sheet total (assets) | 376.87 | 742.98 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 7.59 | |
| Profit of the financial year | 7.59 | 36.27 |
| Shareholders equity total | 47.59 | 83.86 |
| Non-current liabilities total | ||
| Current trade creditors | 5.00 | 5.00 |
| Short-term deferred tax liabilities | 2.14 | 15.63 |
| Other non-interest bearing current liabilities | 322.14 | 638.49 |
| Current liabilities total | 329.28 | 659.12 |
| Balance sheet total (liabilities) | 376.87 | 742.98 |
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.