Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 37.76 | 21.02 | -0.89 |
| Employee benefit expenses | -7.74 | ||
| EBIT | 30.02 | 21.02 | -0.89 |
| Net income from associates (fin.) | 130.00 | ||
| Pre-tax profit | 29.18 | 21.02 | -0.89 |
| Income taxes | -5.77 | -4.62 | |
| Net earnings | 23.41 | 16.39 | -0.89 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 32.65 | 58.97 |
| Current other receivables | -2.65 | |
| Current deferred tax assets | 2.65 | |
| Short term receivables total | 32.65 | 58.97 |
| Cash and bank deposits | 5.30 | |
| Cash and cash equivalents | 5.30 | |
| Balance sheet total (assets) | 37.95 | 58.97 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 20.00 | 20.00 | 20.00 |
| Retained earnings | -9.41 | 14.00 | -19.11 |
| Profit of the financial year | 23.41 | 16.39 | -0.89 |
| Shareholders equity total | 34.00 | 50.40 | |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 3.95 | 8.57 | |
| Current liabilities total | 3.95 | 8.57 | |
| Balance sheet total (liabilities) | 37.95 | 58.97 |
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.