Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 981.64 | 7 841.97 |
| External services | - 972.96 | -6 598.07 |
| Gross profit | 8.68 | 1 243.90 |
| Employee benefit expenses | - 770.26 | |
| Total depreciation | - 451.56 | |
| EBIT | 8.68 | 22.07 |
| Pre-tax profit | 8.68 | 22.07 |
| Income taxes | -1.91 | -4.86 |
| Net earnings | 6.77 | 17.22 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 2 257.81 | 1 806.25 |
| Tangible assets total | 2 257.81 | 1 806.25 |
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 1 091.95 | 933.07 |
| Inventories total | 1 091.95 | 933.07 |
| Current deferred tax assets | 223.32 | |
| Short term receivables total | 223.32 | |
| Cash and bank deposits | 50.72 | |
| Cash and cash equivalents | 50.72 | |
| Balance sheet total (assets) | 3 573.07 | 2 790.03 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 6.68 | |
| Profit of the financial year | 6.77 | 17.22 |
| Shareholders equity total | 56.77 | 73.90 |
| Non-current deferred tax liabilities | 1.91 | 4.86 |
| Non-current liabilities total | 1.91 | 4.86 |
| Current trade creditors | 2 562.45 | |
| Other non-interest bearing current liabilities | 3 514.39 | 148.83 |
| Current liabilities total | 3 514.39 | 2 711.27 |
| Balance sheet total (liabilities) | 3 573.07 | 2 790.03 |
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.