Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -0.87 | 192.84 | 732.76 |
| Employee benefit expenses | -3.46 | - 684.34 | |
| EBIT | -0.87 | 189.38 | 48.42 |
| Other financial income | 0.23 | ||
| Other financial expenses | -49.88 | -0.23 | |
| Pre-tax profit | -0.87 | 139.73 | 48.19 |
| Income taxes | -46.95 | -18.68 | |
| Net earnings | -0.87 | 92.77 | 29.51 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 184.26 | 136.11 | 215.79 |
| Current other receivables | 28.42 | 1.86 | |
| Short term receivables total | 184.26 | 164.53 | 217.65 |
| Other current investments | 2.00 | 2.00 | 2.00 |
| Cash and bank deposits | 43.28 | 31.15 | 123.20 |
| Cash and cash equivalents | 45.28 | 33.15 | 125.20 |
| Balance sheet total (assets) | 229.54 | 197.68 | 342.85 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -50.00 | -50.87 | 41.90 |
| Profit of the financial year | -0.87 | 92.77 | 29.51 |
| Shareholders equity total | -0.87 | 91.90 | 121.41 |
| Non-current liabilities total | |||
| Current trade creditors | 184.77 | 57.88 | 38.72 |
| Short-term deferred tax liabilities | 46.95 | 65.63 | |
| Other non-interest bearing current liabilities | 45.64 | 0.95 | 117.09 |
| Current liabilities total | 230.41 | 105.78 | 221.44 |
| Balance sheet total (liabilities) | 229.54 | 197.68 | 342.85 |
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.