Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 40.45 |
| Total depreciation | -23.64 |
| EBIT | 16.81 |
| Other financial expenses | -1.57 |
| Pre-tax profit | 15.24 |
| Income taxes | -3.98 |
| Net earnings | 11.26 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Buildings | 212.77 |
| Tangible assets total | 212.77 |
| Other receivables | 98.00 |
| Investments total | 98.00 |
| Long term receivables total | |
| Finished products/goods | 34.94 |
| Inventories total | 34.94 |
| Short term receivables total | |
| Cash and bank deposits | 362.62 |
| Cash and cash equivalents | 362.62 |
| Balance sheet total (assets) | 708.33 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 11.26 |
| Shareholders equity total | 51.26 |
| Non-current liabilities total | |
| Current trade creditors | 62.00 |
| Current owed to participating | 82.51 |
| Short-term deferred tax liabilities | 3.98 |
| Other non-interest bearing current liabilities | 508.57 |
| Current liabilities total | 657.07 |
| Balance sheet total (liabilities) | 708.33 |
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.