Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 614.68 | -8.87 | -8.60 | -11.54 |
| Employee benefit expenses | - 355.87 | |||
| EBIT | 258.81 | -8.87 | -8.60 | -11.54 |
| Other financial expenses | -1.06 | -0.31 | -0.00 | |
| Pre-tax profit | 257.75 | -9.18 | -8.60 | -11.54 |
| Income taxes | -58.48 | 0.17 | 0.38 | |
| Net earnings | 199.27 | -9.18 | -8.43 | -11.16 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 0.17 | |||
| Current other receivables | 5.26 | 2.50 | 2.38 | |
| Short term receivables total | 5.26 | 2.67 | 2.38 | |
| Cash and bank deposits | 181.14 | 185.22 | 112.44 | 101.57 |
| Cash and cash equivalents | 181.14 | 185.22 | 112.44 | 101.57 |
| Balance sheet total (assets) | 186.40 | 185.22 | 115.11 | 103.95 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 199.55 | -0.28 | -9.46 | -17.89 |
| Profit of the financial year | 199.27 | -9.18 | -8.43 | -11.16 |
| Shareholders equity total | 124.72 | 115.54 | 107.11 | 95.95 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 58.48 | |||
| Other non-interest bearing current liabilities | 3.20 | 69.68 | 8.00 | 8.00 |
| Current liabilities total | 61.68 | 69.68 | 8.00 | 8.00 |
| Balance sheet total (liabilities) | 186.40 | 185.22 | 115.11 | 103.95 |
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.