Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 5.10 | 69.28 |
| Employee benefit expenses | -12.98 | |
| EBIT | 5.10 | 69.28 |
| Other financial expenses | -0.03 | -0.43 |
| Pre-tax profit | 5.07 | 68.86 |
| Income taxes | -1.12 | -15.22 |
| Net earnings | 3.95 | 53.63 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 4.50 | 10.00 |
| Current other receivables | 1.35 | 3.50 |
| Short term receivables total | 5.85 | 13.50 |
| Cash and bank deposits | 31.80 | 104.90 |
| Cash and cash equivalents | 31.80 | 104.90 |
| Balance sheet total (assets) | 37.66 | 118.40 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 3.95 | 50.00 |
| Retained earnings | -3.95 | -46.05 |
| Profit of the financial year | 3.95 | 53.63 |
| Shareholders equity total | 3.95 | 57.58 |
| Non-current liabilities total | ||
| Current trade creditors | 28.80 | 5.00 |
| Current owed to group member | 15.97 | |
| Short-term deferred tax liabilities | 2.31 | 15.65 |
| Other non-interest bearing current liabilities | 2.59 | 24.20 |
| Current liabilities total | 33.71 | 60.82 |
| Balance sheet total (liabilities) | 37.66 | 118.40 |
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.