Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 518.71 | 701.45 | 595.04 |
| External services | - 338.08 | - 602.97 | - 488.22 |
| Gross profit | 180.63 | 98.48 | 106.82 |
| Employee benefit expenses | - 121.80 | -99.86 | -49.50 |
| EBIT | 58.83 | -1.38 | 57.32 |
| Other financial expenses | -0.15 | -0.37 | -0.32 |
| Pre-tax profit | 58.68 | -1.74 | 57.00 |
| Income taxes | -12.91 | -0.42 | -12.54 |
| Net earnings | 45.77 | -2.16 | 44.46 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 10.00 | ||
| Inventories total | 10.00 | ||
| Current other receivables | 136.00 | 136.00 | 136.00 |
| Short term receivables total | 136.00 | 136.00 | 136.00 |
| Cash and bank deposits | 51.34 | 41.55 | 87.55 |
| Cash and cash equivalents | 51.34 | 41.55 | 87.55 |
| Balance sheet total (assets) | 187.34 | 187.55 | 223.55 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 95.77 | 93.60 |
| Profit of the financial year | 45.77 | -2.16 | 44.46 |
| Shareholders equity total | 95.77 | 93.60 | 138.07 |
| Non-current liabilities total | |||
| Current trade creditors | 57.02 | 47.01 | |
| Short-term deferred tax liabilities | 12.91 | ||
| Other non-interest bearing current liabilities | 78.66 | 36.93 | 38.47 |
| Current liabilities total | 91.57 | 93.95 | 85.48 |
| Balance sheet total (liabilities) | 187.34 | 187.55 | 223.55 |
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.