Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | 869.51 | 4 599.06 | 3 336.78 | |
External services | - 510.15 | - 143.24 | ||
Gross profit | 869.51 | 4 088.91 | 3 193.55 | |
Costs of management | - 870.43 | |||
Wages and salaries | -3 019.06 | |||
Social security expenses | - 302.95 | |||
Employee benefit expenses | -3 689.43 | |||
EBIT | -0.92 | 399.49 | - 128.47 | |
Other financial expenses | -0.13 | |||
Pre-tax profit | -0.92 | 0.84 | 399.49 | - 128.60 |
Income taxes | -0.20 | -87.89 | ||
Net earnings | -0.92 | 0.64 | 311.60 | - 128.60 |
Assets (kDKK)
2016 | 2018 | 2019 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 155.22 | 1 534.71 | 2 403.73 |
Current other receivables | 0.11 | ||
Short term receivables total | 155.34 | 1 534.71 | 2 403.73 |
Cash and bank deposits | 12.04 | 77.53 | 174.16 |
Cash and cash equivalents | 12.04 | 77.53 | 174.16 |
Balance sheet total (assets) | 167.38 | 1 612.24 | 2 577.89 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Share capital | 0.11 | -0.17 | 0.11 | 0.11 |
Retained earnings | -0.64 | -0.28 | 311.32 | |
Profit of the financial year | -0.92 | 0.64 | 311.60 | - 128.60 |
Shareholders equity total | -0.81 | -0.17 | 311.43 | 182.83 |
Non-current deferred tax liabilities | 87.89 | |||
Non-current liabilities total | 87.89 | |||
Other non-interest bearing current liabilities | 168.19 | 1 212.92 | 2 395.06 | |
Current liabilities total | 168.19 | 1 212.92 | 2 395.06 | |
Balance sheet total (liabilities) | 167.38 | -0.17 | 1 612.24 | 2 577.89 |
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.