Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 34.20 | 20.37 |
| EBIT | 34.20 | 20.37 |
| Other financial expenses | -0.00 | -0.01 |
| Pre-tax profit | 34.19 | 20.37 |
| Income taxes | -7.52 | -4.48 |
| Net earnings | 26.67 | 15.89 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 12.51 | 3.14 |
| Current deferred tax assets | 1.04 | 0.17 |
| Short term receivables total | 13.55 | 3.31 |
| Cash and bank deposits | 15.43 | 28.10 |
| Cash and cash equivalents | 15.43 | 28.10 |
| Balance sheet total (assets) | 28.98 | 31.41 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Retained earnings | - 186.03 | - 159.36 |
| Profit of the financial year | 26.67 | 15.89 |
| Shareholders equity total | -34.36 | -18.48 |
| Non-current liabilities total | ||
| Current owed to participating | 21.89 | |
| Short-term deferred tax liabilities | 3.61 | |
| Other non-interest bearing current liabilities | 41.45 | 46.28 |
| Current liabilities total | 63.34 | 49.89 |
| Balance sheet total (liabilities) | 28.98 | 31.41 |
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.