Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 22.27 | 33.69 | 77.82 | 27.84 |
| EBIT | 22.27 | 33.69 | 77.82 | 27.84 |
| Other financial income | 15.48 | 12.11 | 14.25 | 15.99 |
| Other financial expenses | -1.21 | |||
| Pre-tax profit | 37.75 | 45.80 | 90.86 | 43.84 |
| Income taxes | -8.29 | -10.08 | -20.24 | -9.64 |
| Net earnings | 29.46 | 35.73 | 70.62 | 34.20 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Non-current loans receivable | 21.73 | 21.73 | ||
| Long term receivables total | 21.73 | 21.73 | ||
| Inventories total | ||||
| Current trade debtors | 25.77 | |||
| Current amounts owed by group member comp. | 388.83 | 426.34 | 503.09 | 552.64 |
| Short term receivables total | 388.83 | 426.34 | 528.86 | 552.64 |
| Balance sheet total (assets) | 410.57 | 448.08 | 528.86 | 552.64 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 170.69 | 200.15 | 235.88 | 306.50 |
| Profit of the financial year | 29.46 | 35.73 | 70.62 | 34.20 |
| Shareholders equity total | 400.15 | 435.88 | 506.50 | 540.70 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 8.29 | 10.08 | 20.24 | 9.64 |
| Other non-interest bearing current liabilities | 2.13 | 2.13 | 2.13 | 2.31 |
| Current liabilities total | 10.42 | 12.20 | 22.36 | 11.94 |
| Balance sheet total (liabilities) | 410.57 | 448.08 | 528.86 | 552.64 |
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.