Income statement (kDKK)
| 2021 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 5 840.50 |
| Employee benefit expenses | -5 372.19 |
| Total depreciation | -50.25 |
| EBIT | 418.05 |
| Other financial income | 1.70 |
| Other financial expenses | -70.36 |
| Pre-tax profit | 349.40 |
| Income taxes | -95.31 |
| Net earnings | 254.08 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 208.19 |
| Tangible assets total | 208.19 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 1 107.02 |
| Current other receivables | 1 059.52 |
| Short term receivables total | 2 166.54 |
| Balance sheet total (assets) | 2 374.73 |
Equity and liabilities (kDKK)
| 2021 | |
|---|---|
| Share capital | 40.00 |
| Profit of the financial year | 254.08 |
| Shareholders equity total | 294.08 |
| Provisions | 46.00 |
| Non-current deferred tax liabilities | 49.31 |
| Non-current liabilities total | 49.31 |
| Current loans from credit institutions | 676.45 |
| Current trade creditors | 335.28 |
| Current owed to participating | 184.64 |
| Other non-interest bearing current liabilities | 788.96 |
| Current liabilities total | 1 985.33 |
| Balance sheet total (liabilities) | 2 374.72 |
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.