Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -10.57 | 151.02 | 382.03 |
| Employee benefit expenses | -1.50 | -75.86 | - 336.54 |
| Total depreciation | -0.17 | -20.48 | -8.34 |
| EBIT | -12.24 | 54.69 | 37.16 |
| Other financial expenses | -14.43 | ||
| Pre-tax profit | -12.24 | 54.69 | 22.73 |
| Income taxes | 2.69 | -9.33 | -7.53 |
| Net earnings | -9.55 | 45.36 | 15.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 154.40 | ||
| Current deferred tax assets | 2.69 | ||
| Short term receivables total | 2.69 | 154.40 | |
| Cash and bank deposits | 0.60 | 106.80 | 29.55 |
| Cash and cash equivalents | 0.60 | 106.80 | 29.55 |
| Balance sheet total (assets) | 3.30 | 106.80 | 183.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 1.00 | 1.00 | 40.00 |
| Retained earnings | 8.22 | -1.33 | 5.03 |
| Profit of the financial year | -9.55 | 45.36 | 15.20 |
| Shareholders equity total | -0.33 | 45.03 | 60.23 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 9.33 | 7.53 | |
| Other non-interest bearing current liabilities | 3.63 | 52.45 | 116.19 |
| Current liabilities total | 3.63 | 61.77 | 123.72 |
| Balance sheet total (liabilities) | 3.30 | 106.80 | 183.95 |
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.