Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 1 965.02 | 649.86 |
| External services | -25.99 | -8.04 |
| Gross profit | 1 939.03 | 641.82 |
| Employee benefit expenses | - 967.50 | - 430.92 |
| Total depreciation | -12.17 | -24.81 |
| EBIT | 959.36 | 186.09 |
| Other financial expenses | -0.04 | |
| Pre-tax profit | 959.36 | 186.05 |
| Income taxes | - 211.06 | -40.93 |
| Net earnings | 748.30 | 145.12 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 225.51 | |
| Short term receivables total | 225.51 | |
| Cash and bank deposits | 703.62 | 343.86 |
| Cash and cash equivalents | 703.62 | 343.86 |
| Balance sheet total (assets) | 929.14 | 343.86 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 7.00 | 7.00 |
| Shares repurchased | 695.00 | 135.06 |
| Retained earnings | - 697.00 | -92.70 |
| Profit of the financial year | 748.30 | 145.12 |
| Shareholders equity total | 753.30 | 194.48 |
| Non-current liabilities total | ||
| Current trade creditors | 0.45 | 0.62 |
| Short-term deferred tax liabilities | -8.94 | 40.93 |
| Other non-interest bearing current liabilities | 184.33 | 107.83 |
| Current liabilities total | 175.84 | 149.39 |
| Balance sheet total (liabilities) | 929.14 | 343.86 |
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.