Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 61.00 | 88.80 |
| EBIT | 61.00 | 88.80 |
| Other financial expenses | -0.90 | -0.58 |
| Pre-tax profit | 60.10 | 88.22 |
| Income taxes | -13.22 | -19.41 |
| Net earnings | 46.88 | 68.81 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 61.10 | 149.32 |
| Cash and cash equivalents | 61.10 | 149.32 |
| Balance sheet total (assets) | 61.10 | 149.32 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Other reserves | 11.72 | 49.00 |
| Retained earnings | -11.72 | -2.12 |
| Profit of the financial year | 46.88 | 68.81 |
| Shareholders equity total | 47.88 | 116.69 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 13.22 | 32.63 |
| Current liabilities total | 13.22 | 32.63 |
| Balance sheet total (liabilities) | 61.10 | 149.32 |
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.