Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 3.26 | 5.34 | -35.48 |
| EBIT | 3.26 | 5.34 | -35.48 |
| Other financial income | 4.75 | 4.75 | 4.76 |
| Other financial expenses | -0.00 | -0.02 | |
| Pre-tax profit | 8.00 | 10.06 | -30.72 |
| Income taxes | -1.76 | -2.21 | 6.76 |
| Net earnings | 6.24 | 7.85 | -23.96 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 145.96 | 123.28 | 80.00 |
| Current deferred tax assets | 6.76 | ||
| Short term receivables total | 145.96 | 123.28 | 86.76 |
| Cash and bank deposits | 0.05 | 22.93 | |
| Cash and cash equivalents | 0.05 | 22.93 | |
| Balance sheet total (assets) | 146.01 | 123.28 | 109.69 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 6.24 | 7.85 | |
| Retained earnings | -6.24 | -7.85 | 0.00 |
| Profit of the financial year | 6.24 | 7.85 | -23.96 |
| Shareholders equity total | 86.24 | 87.85 | 56.04 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.01 | ||
| Current trade creditors | 59.54 | 9.51 | |
| Current owed to group member | 0.11 | 13.91 | |
| Short-term deferred tax liabilities | 1.76 | 2.21 | |
| Other non-interest bearing current liabilities | -1.53 | 23.58 | 39.74 |
| Current liabilities total | 59.77 | 35.42 | 53.65 |
| Balance sheet total (liabilities) | 146.01 | 123.28 | 109.69 |
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.