Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 332.95 | 287.89 | -18.01 |
| EBIT | 332.95 | 287.89 | -18.01 |
| Other financial expenses | -3.72 | -7.79 | |
| Pre-tax profit | 332.95 | 284.17 | -25.80 |
| Income taxes | -73.99 | -63.32 | |
| Net earnings | 258.97 | 220.85 | -25.80 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 115.30 | 2.23 | 3.60 |
| Short term receivables total | 115.30 | 2.23 | 3.60 |
| Cash and bank deposits | 237.22 | 347.83 | 206.69 |
| Cash and cash equivalents | 237.22 | 347.83 | 206.69 |
| Balance sheet total (assets) | 352.53 | 350.06 | 210.29 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 5.00 | 5.00 | 5.00 |
| Shares repurchased | 213.97 | 220.85 | |
| Other reserves | 45.00 | 45.00 | 19.20 |
| Retained earnings | - 258.97 | - 220.85 | 25.80 |
| Profit of the financial year | 258.97 | 220.85 | -25.80 |
| Shareholders equity total | 263.97 | 270.85 | 24.20 |
| Provisions | 0.00 | ||
| Non-current liabilities total | |||
| Current owed to participating | 4.58 | 4.25 | 178.28 |
| Short-term deferred tax liabilities | 73.99 | 63.32 | |
| Other non-interest bearing current liabilities | 10.00 | 11.64 | 7.81 |
| Current liabilities total | 88.56 | 79.21 | 186.09 |
| Balance sheet total (liabilities) | 352.53 | 350.06 | 210.29 |
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.