Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 10.03 | 193.15 |
| Employee benefit expenses | -1.89 | - 126.98 |
| EBIT | 8.14 | 66.17 |
| Other financial expenses | -2.93 | -14.16 |
| Pre-tax profit | 5.22 | 52.01 |
| Income taxes | -2.13 | -11.53 |
| Net earnings | 3.09 | 40.48 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 344.35 | 370.10 |
| Inventories total | 344.35 | 370.10 |
| Current trade debtors | 32.33 | 7.67 |
| Short term receivables total | 32.33 | 7.67 |
| Cash and bank deposits | 1.92 | 18.97 |
| Cash and cash equivalents | 1.92 | 18.97 |
| Balance sheet total (assets) | 378.60 | 396.74 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 3.09 | |
| Profit of the financial year | 3.09 | 40.48 |
| Shareholders equity total | 53.09 | 93.57 |
| Non-current loans from credit institutions | 244.43 | 209.76 |
| Non-current liabilities total | 244.43 | 209.76 |
| Current loans from credit institutions | 6.98 | |
| Current trade creditors | 39.91 | 17.07 |
| Short-term deferred tax liabilities | 2.13 | 11.53 |
| Other non-interest bearing current liabilities | 32.07 | 64.81 |
| Current liabilities total | 81.09 | 93.41 |
| Balance sheet total (liabilities) | 378.60 | 396.74 |
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.