Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 2 006.33 | 1 819.63 | 1 588.73 |
Employee benefit expenses | -2 423.26 | -2 306.99 | -2 245.87 |
Other operating expenses | - 107.49 | ||
Total depreciation | -90.13 | -58.20 | -52.03 |
EBIT | - 507.05 | - 545.56 | - 816.65 |
Other financial expenses | -18.97 | -54.51 | -70.47 |
Pre-tax profit | - 526.02 | - 600.06 | - 887.12 |
Income taxes | 115.72 | 131.25 | - 137.28 |
Net earnings | - 410.29 | - 468.81 | -1 024.40 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 133.46 | 121.25 | 110.07 |
Tangible assets total | 133.46 | 121.25 | 110.07 |
Investments total | |||
Long term receivables total | |||
Finished products/goods | 427.48 | 427.48 | 302.48 |
Inventories total | 427.48 | 427.48 | 302.48 |
Current trade debtors | 4.87 | 21.30 | 10.85 |
Current amounts owed by group member comp. | 337.84 | 107.49 | |
Prepayments and accrued income | 210.00 | ||
Current other receivables | 34.03 | 25.94 | 28.05 |
Current deferred tax assets | 354.34 | 444.77 | |
Short term receivables total | 731.08 | 599.50 | 248.90 |
Cash and bank deposits | 29.94 | 1.79 | 220.13 |
Cash and cash equivalents | 29.94 | 1.79 | 220.13 |
Balance sheet total (assets) | 1 321.96 | 1 150.02 | 881.58 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 |
Retained earnings | 188.56 | - 221.73 | - 690.55 |
Profit of the financial year | - 410.29 | - 468.81 | -1 024.40 |
Shareholders equity total | -96.73 | - 565.55 | -1 589.95 |
Non-current liabilities total | |||
Current loans from credit institutions | 366.54 | 0.88 | |
Current trade creditors | 286.51 | 280.22 | 309.76 |
Current owed to participating | 99.44 | 46.84 | 433.86 |
Current owed to group member | 489.10 | 1 410.11 | |
Other non-interest bearing current liabilities | 1 032.76 | 532.87 | 316.93 |
Current liabilities total | 1 418.70 | 1 715.57 | 2 471.54 |
Balance sheet total (liabilities) | 1 321.96 | 1 150.02 | 881.58 |
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.