Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 630.96 | 618.18 | 1 338.86 |
Employee benefit expenses | - 606.78 | - 648.95 | -1 010.78 |
EBIT | 24.18 | -30.77 | 328.08 |
Other financial income | 53.48 | 57.60 | 99.07 |
Other financial expenses | -18.91 | -17.13 | -17.54 |
Pre-tax profit | 58.75 | 9.71 | 409.61 |
Income taxes | -15.83 | -2.79 | -91.06 |
Net earnings | 42.93 | 6.92 | 318.55 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Other receivables | 24.75 | 25.49 | 26.26 |
Investments total | 24.75 | 25.49 | 26.26 |
Long term receivables total | |||
Finished products/goods | 286.72 | 271.04 | 287.46 |
Inventories total | 286.72 | 271.04 | 287.46 |
Current trade debtors | 10.71 | 135.24 | 81.88 |
Prepayments and accrued income | 145.15 | 119.46 | 148.40 |
Short term receivables total | 155.86 | 254.69 | 230.28 |
Cash and bank deposits | 162.48 | 23.55 | 503.37 |
Cash and cash equivalents | 162.48 | 23.55 | 503.37 |
Balance sheet total (assets) | 629.82 | 574.78 | 1 047.37 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 |
Retained earnings | 42.93 | 49.84 | |
Profit of the financial year | 42.93 | 6.92 | 318.55 |
Shareholders equity total | 92.93 | 99.84 | 418.39 |
Non-current liabilities total | |||
Advances received | 82.69 | 35.05 | |
Current trade creditors | 79.65 | 106.11 | 93.81 |
Current owed to participating | 280.00 | 280.00 | 280.00 |
Short-term deferred tax liabilities | 15.83 | 2.79 | 15.06 |
Other non-interest bearing current liabilities | 78.72 | 50.99 | 240.12 |
Current liabilities total | 536.89 | 474.93 | 628.98 |
Balance sheet total (liabilities) | 629.82 | 574.78 | 1 047.37 |
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.