Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1.05 | 2.00 |
| EBIT | 1.05 | 2.00 |
| Other financial expenses | -0.00 | |
| Pre-tax profit | 1.04 | 2.00 |
| Income taxes | 0.23 | -0.47 |
| Net earnings | 1.27 | 1.53 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 68.72 | ||
| Short term receivables total | 68.72 | ||
| Cash and bank deposits | 71.70 | 4.67 | 69.00 |
| Cash and cash equivalents | 71.70 | 4.67 | 69.00 |
| Balance sheet total (assets) | 71.70 | 73.38 | 69.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 5.00 | 67.47 | 5.00 |
| Other reserves | 50.00 | 50.00 | |
| Retained earnings | 11.20 | 14.00 | |
| Profit of the financial year | 1.27 | 1.53 | |
| Shareholders equity total | 67.47 | 69.00 | 69.00 |
| Non-current deferred tax liabilities | 0.23 | ||
| Non-current liabilities total | 0.23 | ||
| Short-term deferred tax liabilities | 0.47 | ||
| Other non-interest bearing current liabilities | 4.00 | 3.91 | |
| Current liabilities total | 4.00 | 4.38 | |
| Balance sheet total (liabilities) | 71.70 | 73.38 | 69.00 |
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.