Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 170.55 | |
| Costs of manufacturing | -5.54 | |
| External services | - 142.00 | |
| Gross profit | 152.80 | 23.01 |
| Employee benefit expenses | - 110.00 | |
| EBIT | 42.80 | 23.01 |
| Other financial expenses | -2.02 | |
| Pre-tax profit | 40.78 | 23.01 |
| Income taxes | -8.95 | -5.06 |
| Net earnings | 31.82 | 17.95 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 3.58 | |
| Current other receivables | 4.55 | |
| Short term receivables total | 8.12 | |
| Cash and bank deposits | 48.78 | 63.17 |
| Cash and cash equivalents | 48.78 | 63.17 |
| Balance sheet total (assets) | 48.78 | 71.29 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -0.00 | 31.82 |
| Profit of the financial year | 31.82 | 17.95 |
| Shareholders equity total | 31.82 | 49.77 |
| Non-current liabilities total | ||
| Current trade creditors | 8.00 | |
| Short-term deferred tax liabilities | 8.95 | 14.02 |
| Other non-interest bearing current liabilities | 7.50 | |
| Current liabilities total | 16.95 | 21.52 |
| Balance sheet total (liabilities) | 48.78 | 71.29 |
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.