Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 398.74 | 1.28 | -4.77 | -2.15 |
| Employee benefit expenses | - 325.42 | -69.71 | ||
| EBIT | 73.32 | 88.94 | -4.77 | -2.15 |
| Other financial expenses | -0.88 | -1.28 | -1.97 | -2.69 |
| Pre-tax profit | 72.44 | 87.67 | -6.74 | -4.84 |
| Income taxes | -9.54 | -19.28 | -0.48 | -0.26 |
| Net earnings | 62.90 | 68.38 | -7.22 | -5.10 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 0.13 | 0.00 | 991.91 | |
| Current deferred tax assets | 150.00 | 132.00 | 101.00 | 65.00 |
| Short term receivables total | 150.00 | 132.13 | 101.00 | 1 056.91 |
| Cash and bank deposits | 1 318.22 | 1 191.85 | 1 096.25 | 0.67 |
| Cash and cash equivalents | 1 318.22 | 1 191.85 | 1 096.25 | 0.67 |
| Balance sheet total (assets) | 1 468.22 | 1 323.99 | 1 197.25 | 1 057.57 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 103.40 | 105.80 | 108.00 | 790.10 |
| Retained earnings | 1 035.00 | 992.10 | 952.49 | 155.17 |
| Profit of the financial year | 62.90 | 68.38 | -7.22 | -5.10 |
| Shareholders equity total | 1 281.30 | 1 246.29 | 1 133.27 | 1 020.17 |
| Non-current deferred tax liabilities | 15.41 | 18.98 | ||
| Non-current liabilities total | 15.41 | 18.98 | ||
| Current trade creditors | 19.15 | 19.15 | 19.15 | 10.00 |
| Current owed to participating | 18.50 | 24.16 | 25.85 | 27.40 |
| Short-term deferred tax liabilities | 59.58 | 15.41 | 18.98 | |
| Other non-interest bearing current liabilities | 74.27 | |||
| Current liabilities total | 171.50 | 58.72 | 63.98 | 37.41 |
| Balance sheet total (liabilities) | 1 468.22 | 1 323.99 | 1 197.25 | 1 057.57 |
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.