Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 763.05 | 985.09 |
| Employee benefit expenses | - 300.19 | - 665.50 |
| EBIT | 462.86 | 319.58 |
| Other financial expenses | -1.34 | -1.72 |
| Pre-tax profit | 461.52 | 317.86 |
| Income taxes | - 102.08 | -72.67 |
| Net earnings | 359.44 | 245.19 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 6.04 | 13.05 |
| Short term receivables total | 6.04 | 13.05 |
| Cash and bank deposits | 660.77 | 377.25 |
| Cash and cash equivalents | 660.77 | 377.25 |
| Balance sheet total (assets) | 666.81 | 390.30 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Shares repurchased | 350.00 | 150.00 |
| Retained earnings | - 350.00 | - 140.56 |
| Profit of the financial year | 359.44 | 245.19 |
| Shareholders equity total | 409.44 | 304.63 |
| Non-current liabilities total | ||
| Current trade creditors | 5.22 | 12.71 |
| Current owed to participating | 1.72 | |
| Other non-interest bearing current liabilities | 250.43 | 72.96 |
| Current liabilities total | 257.37 | 85.67 |
| Balance sheet total (liabilities) | 666.81 | 390.30 |
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.