Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 147.67 | 205.21 |
| Employee benefit expenses | - 130.00 | - 192.70 |
| EBIT | 17.67 | 12.52 |
| Other financial expenses | -1.65 | -0.28 |
| Pre-tax profit | 16.02 | 12.23 |
| Income taxes | -3.81 | -2.68 |
| Net earnings | 12.21 | 9.55 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 25.10 | |
| Inventories total | 25.10 | |
| Current trade debtors | 11.98 | |
| Current other receivables | 11.90 | |
| Current deferred tax assets | 1.14 | |
| Short term receivables total | 23.88 | 1.14 |
| Cash and bank deposits | 59.19 | 22.40 |
| Cash and cash equivalents | 59.19 | 22.40 |
| Balance sheet total (assets) | 108.17 | 23.54 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 5.44 | |
| Retained earnings | 6.77 | |
| Profit of the financial year | 12.21 | 9.55 |
| Shareholders equity total | 12.21 | 21.76 |
| Non-current liabilities total | ||
| Current trade creditors | 13.81 | |
| Other non-interest bearing current liabilities | 82.15 | 1.77 |
| Current liabilities total | 95.96 | 1.77 |
| Balance sheet total (liabilities) | 108.17 | 23.54 |
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.