Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 2 134 498.77 | 2 896 181.00 |
| Purchases during the financial year | -1 732 001.77 | -2 350 217.00 |
| External services | - 101 849.52 | - 141 375.00 |
| Gross profit | 300 647.48 | 545 964.00 |
| Employee benefit expenses | - 194 379.79 | - 244 334.00 |
| Other operating expenses | -32 925.92 | -1 161.00 |
| Total depreciation | -4 941.02 | -2 666.00 |
| EBIT | 68 400.75 | 156 428.00 |
| Other financial income | 5 432.81 | 1 112.00 |
| Other financial expenses | -8 846.00 | |
| Pre-tax profit | 73 833.56 | 148 694.00 |
| Income taxes | -37 234.00 | |
| Net earnings | 73 833.56 | 111 460.00 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible rights | -51 130.03 | 90 769.00 |
| Goodwill | 51 130.03 | |
| Intangible assets total | 90 769.00 | |
| Other tangible assets | 3 567.16 | 14 604.00 |
| Tangible assets total | 3 567.16 | 14 604.00 |
| Other non-current investments | 52 461.75 | |
| Investments total | 52 461.75 | |
| Non-current other receivables | 450.00 | |
| Deferred tax assets | 139.00 | |
| Long term receivables total | 589.00 | |
| Inventories total | ||
| Current trade debtors | 443 172.00 | |
| Current other receivables | 328 155.12 | 44 121.00 |
| Current deferred tax assets | 2 219.00 | |
| Short term receivables total | 328 155.12 | 489 512.00 |
| Cash and bank deposits | 177 091.95 | 175 907.00 |
| Cash and cash equivalents | 177 091.95 | 175 907.00 |
| Balance sheet total (assets) | 561 275.98 | 771 381.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 520.00 | |
| Other reserves | 42 980.15 | 91 349.00 |
| Retained earnings | -28 613.27 | - 111 460.00 |
| Profit of the financial year | 73 833.56 | 111 460.00 |
| Minority interest (BS) | 65 696.00 | |
| Shareholders equity total | 88 200.44 | 157 565.00 |
| Provisions | 9 428.00 | |
| Non-current other liabilities | 4 505.00 | |
| Non-current deferred tax liabilities | 325.00 | |
| Non-current liabilities total | 14 258.00 | |
| Current trade creditors | 427 676.00 | |
| Short-term deferred tax liabilities | 35 323.00 | |
| Current other interest-bearing loans | 74 942.00 | |
| Other non-interest bearing current liabilities | 59 617.00 | |
| Current provisions | 2 000.00 | |
| Current liabilities total | 599 558.00 | |
| Balance sheet total (liabilities) | 88 200.44 | 771 381.00 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.