Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 75.22 | 38.91 |
| Employee benefit expenses | -59.11 | |
| EBIT | 16.11 | 38.91 |
| Other financial expenses | -0.22 | |
| Pre-tax profit | 16.11 | 38.68 |
| Income taxes | -5.58 | -8.50 |
| Net earnings | 10.53 | 30.18 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 9.00 | 9.00 |
| Short term receivables total | 9.00 | 9.00 |
| Cash and bank deposits | 73.68 | 113.37 |
| Cash and cash equivalents | 73.68 | 113.37 |
| Balance sheet total (assets) | 82.68 | 122.37 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 50.00 | 50.00 |
| Retained earnings | 10.53 | |
| Profit of the financial year | 10.53 | 30.18 |
| Shareholders equity total | 60.53 | 90.71 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 5.59 | 2.49 |
| Other non-interest bearing current liabilities | 16.56 | 29.17 |
| Current liabilities total | 22.15 | 31.65 |
| Balance sheet total (liabilities) | 82.68 | 122.37 |
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.