Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 360.32 | 327.07 | 121.91 | 49.05 |
| Employee benefit expenses | -20.49 | -51.91 | -0.28 | |
| EBIT | 380.82 | 275.16 | 121.91 | 48.77 |
| Other financial expenses | -0.87 | -0.02 | -0.12 | |
| Income from other inv. held as non-curr. assets | 5.45 | |||
| Pre-tax profit | 386.27 | 274.29 | 121.89 | 48.65 |
| Income taxes | -84.98 | -60.97 | -27.92 | -11.30 |
| Net earnings | 301.29 | 213.32 | 93.96 | 37.35 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Non-current loans receivable | 2.00 | 2.00 | 2.00 | 2.00 |
| Long term receivables total | 2.00 | 2.00 | 2.00 | 2.00 |
| Inventories total | ||||
| Current trade debtors | 140.00 | |||
| Current amounts owed by group member comp. | 550.24 | 233.42 | 67.20 | 100.96 |
| Current other receivables | 0.46 | |||
| Short term receivables total | 550.70 | 373.42 | 67.20 | 100.96 |
| Cash and bank deposits | 132.10 | 77.19 | 179.11 | 27.77 |
| Cash and cash equivalents | 132.10 | 77.19 | 179.11 | 27.77 |
| Balance sheet total (assets) | 684.80 | 452.61 | 248.30 | 130.73 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 456.48 | 213.32 | 93.97 | 37.35 |
| Retained earnings | - 301.29 | - 213.32 | -93.96 | -37.35 |
| Profit of the financial year | 301.29 | 213.32 | 93.96 | 37.35 |
| Shareholders equity total | 536.48 | 293.32 | 173.97 | 117.35 |
| Non-current other liabilities | 84.98 | 60.97 | ||
| Non-current liabilities total | 84.98 | 60.97 | ||
| Other non-interest bearing current liabilities | 63.34 | 98.32 | 74.34 | 13.38 |
| Current liabilities total | 63.34 | 98.32 | 74.34 | 13.38 |
| Balance sheet total (liabilities) | 684.80 | 452.61 | 248.30 | 130.73 |
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.