Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 77.85 |
| Total depreciation | -7.50 |
| EBIT | 70.35 |
| Pre-tax profit | 70.35 |
| Income taxes | -17.27 |
| Net earnings | 53.08 |
Assets (kDKK)
| 2018 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 22.50 |
| Tangible assets total | 22.50 |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 33.64 |
| Prepayments and accrued income | 12.42 |
| Short term receivables total | 46.06 |
| Cash and bank deposits | 17.96 |
| Cash and cash equivalents | 17.96 |
| Balance sheet total (assets) | 86.52 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 50.00 |
| Retained earnings | -50.00 |
| Profit of the financial year | 53.08 |
| Shareholders equity total | 53.08 |
| Non-current liabilities total | |
| Short-term deferred tax liabilities | 17.27 |
| Other non-interest bearing current liabilities | 16.16 |
| Current liabilities total | 33.43 |
| Balance sheet total (liabilities) | 86.52 |
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.