Income statement (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 776.24 | 1 539.52 | 1 888.13 |
Employee benefit expenses | -1 346.32 | -1 683.74 | -1 769.10 |
EBIT | 429.91 | - 144.23 | 119.03 |
Other financial income | 0.13 | -0.02 | |
Other financial expenses | -16.25 | -20.41 | -6.29 |
Pre-tax profit | 413.79 | - 164.63 | 112.73 |
Income taxes | -91.87 | ||
Net earnings | 321.92 | - 164.63 | 112.73 |
Assets (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 94.56 | ||
Current other receivables | 5.02 | 30.15 | |
Short term receivables total | 5.02 | 124.71 | |
Cash and bank deposits | 703.81 | 604.62 | 922.04 |
Cash and cash equivalents | 703.81 | 604.62 | 922.04 |
Balance sheet total (assets) | 708.83 | 604.62 | 1 046.75 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | |
---|---|---|---|
Share capital | 0.00 | 40.00 | 40.00 |
Other reserves | 40.00 | 0.00 | 0.00 |
Retained earnings | -40.00 | 291.30 | 126.67 |
Profit of the financial year | 321.92 | - 164.63 | 112.73 |
Shareholders equity total | 321.92 | 166.67 | 279.41 |
Non-current liabilities total | |||
Current trade creditors | 12.79 | ||
Short-term deferred tax liabilities | 91.87 | ||
Other non-interest bearing current liabilities | 295.04 | 437.95 | 754.56 |
Current liabilities total | 386.92 | 437.95 | 767.35 |
Balance sheet total (liabilities) | 708.83 | 604.62 | 1 046.75 |
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.