Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 117.10 | 8.53 | 0.43 |
| Employee benefit expenses | -1 562.21 | -2.34 | |
| Total depreciation | -2 505.87 | ||
| EBIT | 2 060.75 | 10.88 | 0.43 |
| Other financial income | 61.17 | -5.94 | |
| Other financial expenses | -23.06 | ||
| Pre-tax profit | 2 098.86 | 4.94 | 0.43 |
| Income taxes | - 501.89 | ||
| Net earnings | 1 596.97 | 4.94 | 0.43 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 112.68 | 9.00 | |
| Current deferred tax assets | 12.00 | ||
| Short term receivables total | 124.68 | 9.00 | |
| Cash and bank deposits | 349.91 | 252.50 | 259.23 |
| Cash and cash equivalents | 349.91 | 252.50 | 259.23 |
| Balance sheet total (assets) | 474.59 | 261.50 | 259.23 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 240.00 | 240.00 | 240.00 |
| Shares repurchased | 210.00 | ||
| Retained earnings | -1 583.11 | 13.86 | 18.80 |
| Profit of the financial year | 1 596.97 | 4.94 | 0.43 |
| Shareholders equity total | 463.86 | 258.80 | 259.23 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 10.73 | 2.70 | |
| Current liabilities total | 10.73 | 2.70 | |
| Balance sheet total (liabilities) | 474.59 | 261.50 | 259.23 |
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.