Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 32.00 | 13.89 |
| Employee benefit expenses | -6.86 | |
| EBIT | 32.00 | 7.04 |
| Other financial expenses | -0.18 | |
| Pre-tax profit | 32.00 | 6.86 |
| Income taxes | -7.00 | -2.24 |
| Net earnings | 25.00 | 4.61 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 6.98 | |
| Current other receivables | 5.00 | 3.52 |
| Short term receivables total | 5.00 | 10.49 |
| Cash and bank deposits | 104.00 | 87.47 |
| Cash and cash equivalents | 104.00 | 87.47 |
| Balance sheet total (assets) | 109.00 | 97.96 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 24.83 | |
| Profit of the financial year | 25.00 | 4.61 |
| Shareholders equity total | 75.00 | 79.45 |
| Non-current liabilities total | ||
| Current trade creditors | 6.00 | 6.00 |
| Short-term deferred tax liabilities | 7.00 | 1.54 |
| Other non-interest bearing current liabilities | 21.00 | 10.97 |
| Current liabilities total | 34.00 | 18.52 |
| Balance sheet total (liabilities) | 109.00 | 97.96 |
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.