Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 247.63 | 617.92 |
| Employee benefit expenses | -12.58 | -31.53 |
| Total depreciation | -41.39 | - 157.69 |
| EBIT | 193.66 | 428.70 |
| Other financial income | 2.13 | 21.57 |
| Other financial expenses | -11.56 | -64.99 |
| Pre-tax profit | 184.24 | 385.28 |
| Income taxes | -41.21 | -89.29 |
| Net earnings | 143.03 | 295.98 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 512.11 | 1 076.62 |
| Tangible assets total | 512.11 | 1 076.62 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 164.39 | 245.63 |
| Current other receivables | 90.38 | 30.77 |
| Short term receivables total | 254.77 | 276.40 |
| Cash and bank deposits | 10.62 | 130.18 |
| Cash and cash equivalents | 10.62 | 130.18 |
| Balance sheet total (assets) | 777.49 | 1 483.21 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Other reserves | 49.00 | 49.00 |
| Retained earnings | -49.00 | - 474.95 |
| Profit of the financial year | 143.03 | 295.98 |
| Shareholders equity total | 144.03 | - 128.97 |
| Provisions | 12.79 | 29.02 |
| Non-current leasing loans | 380.65 | 792.64 |
| Non-current liabilities total | 380.65 | 792.64 |
| Current loans from credit institutions | 73.34 | 151.69 |
| Current trade creditors | 138.27 | 193.26 |
| Short-term deferred tax liabilities | 28.42 | 73.06 |
| Other non-interest bearing current liabilities | 372.52 | |
| Current liabilities total | 240.03 | 790.52 |
| Balance sheet total (liabilities) | 777.49 | 1 483.21 |
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.