Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 86.70 | 88.17 | 23.50 |
| EBIT | 86.70 | 88.17 | 23.50 |
| Other financial expenses | -0.59 | -0.03 | |
| Pre-tax profit | 86.70 | 87.58 | 23.47 |
| Income taxes | -19.05 | -19.40 | -5.15 |
| Net earnings | 67.65 | 68.18 | 18.32 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 142.01 | 158.70 | 9.63 |
| Current deferred tax assets | 3.38 | ||
| Short term receivables total | 142.01 | 158.70 | 13.00 |
| Cash and bank deposits | 0.09 | 0.01 | 150.37 |
| Cash and cash equivalents | 0.09 | 0.01 | 150.37 |
| Balance sheet total (assets) | 142.10 | 158.71 | 163.37 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Shares repurchased | 54.00 | 50.00 | |
| Other reserves | 16.91 | 33.96 | 50.00 |
| Retained earnings | -16.91 | -20.31 | -18.17 |
| Profit of the financial year | 67.65 | 68.18 | 18.32 |
| Shareholders equity total | 67.65 | 135.83 | 100.15 |
| Non-current liabilities total | |||
| Current trade creditors | 20.61 | ||
| Current owed to participating | 17.77 | ||
| Short-term deferred tax liabilities | 19.05 | 19.40 | |
| Other non-interest bearing current liabilities | 34.79 | 3.48 | 45.45 |
| Current liabilities total | 74.45 | 22.88 | 63.22 |
| Balance sheet total (liabilities) | 142.10 | 158.71 | 163.37 |
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.