Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | 206.37 | 228.90 |
External services | - 178.31 | - 189.58 |
Gross profit | 28.07 | 39.32 |
Employee benefit expenses | -3.86 | -5.20 |
EBIT | 24.21 | 34.12 |
Other financial expenses | -0.72 | |
Pre-tax profit | 23.48 | 34.12 |
Net earnings | 23.48 | 34.12 |
Assets (kDKK)
2016 | 2017 | |
---|---|---|
Intangible assets total | ||
Tangible assets total | ||
Other receivables | 60.00 | 60.00 |
Investments total | 60.00 | 60.00 |
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 2.50 | |
Prepayments and accrued income | 11.34 | 11.58 |
Short term receivables total | 13.84 | 11.58 |
Cash and bank deposits | 3.90 | 37.20 |
Cash and cash equivalents | 3.90 | 37.20 |
Balance sheet total (assets) | 77.73 | 108.77 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Retained earnings | -64.31 | -40.83 |
Profit of the financial year | 23.48 | 34.12 |
Shareholders equity total | -40.83 | -6.71 |
Non-current other liabilities | 56.25 | 41.25 |
Non-current liabilities total | 56.25 | 41.25 |
Current trade creditors | 6.50 | 6.50 |
Current owed to participating | 40.00 | 40.00 |
Other non-interest bearing current liabilities | 15.81 | 19.48 |
Accruals and deferred income | 8.25 | |
Current liabilities total | 62.32 | 74.23 |
Balance sheet total (liabilities) | 77.73 | 108.77 |
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.