Income statement (kDKK)
| 2016 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 262.40 | -9.40 | -9.75 |
| EBIT | 1 262.40 | -9.40 | -9.75 |
| Other financial income | 8.39 | ||
| Other financial expenses | -1.69 | -9.60 | -3.72 |
| Pre-tax profit | 1 260.71 | -10.62 | -13.46 |
| Income taxes | - 277.71 | ||
| Net earnings | 983.00 | -10.62 | -13.46 |
Assets (kDKK)
| 2016 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 69.00 | ||
| Short term receivables total | 69.00 | ||
| Cash and bank deposits | 1 365.99 | 555.31 | 4.18 |
| Cash and cash equivalents | 1 365.99 | 555.31 | 4.18 |
| Balance sheet total (assets) | 1 365.99 | 555.31 | 73.18 |
Equity and liabilities (kDKK)
| 2016 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 1.00 | 50.00 | 50.00 |
| Shares repurchased | 120.00 | ||
| Other reserves | 49.00 | ||
| Retained earnings | -49.00 | 14.00 | 3.38 |
| Profit of the financial year | 983.00 | -10.62 | -13.46 |
| Shareholders equity total | 984.00 | 173.38 | 39.92 |
| Non-current liabilities total | |||
| Current owed to participating | 1.00 | 92.61 | 30.26 |
| Short-term deferred tax liabilities | 277.71 | 286.31 | |
| Other non-interest bearing current liabilities | 103.28 | 3.00 | 3.00 |
| Current liabilities total | 381.99 | 381.93 | 33.26 |
| Balance sheet total (liabilities) | 1 365.99 | 555.31 | 73.18 |
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.