Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 139.59 | 424.91 | 220.04 |
| Total depreciation | -8.00 | -8.00 | -8.00 |
| EBIT | 131.59 | 416.91 | 212.04 |
| Other financial expenses | -0.45 | -2.73 | |
| Pre-tax profit | 131.59 | 416.46 | 209.31 |
| Income taxes | -29.30 | -91.72 | -47.10 |
| Net earnings | 102.29 | 324.74 | 162.21 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible rights | 72.00 | 64.00 | 56.00 |
| Intangible assets total | 72.00 | 64.00 | 56.00 |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 99.90 | 7.47 | |
| Current other receivables | 5.09 | ||
| Current deferred tax assets | 87.14 | ||
| Short term receivables total | 99.90 | 5.09 | 94.61 |
| Cash and bank deposits | 139.21 | 497.79 | 397.62 |
| Cash and cash equivalents | 139.21 | 497.79 | 397.62 |
| Balance sheet total (assets) | 311.11 | 566.88 | 548.23 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 250.00 | 200.00 |
| Retained earnings | - 100.00 | - 247.71 | - 122.97 |
| Profit of the financial year | 102.29 | 324.74 | 162.21 |
| Shareholders equity total | 252.29 | 377.03 | 289.24 |
| Provisions | 15.84 | 14.08 | 12.32 |
| Non-current liabilities total | |||
| Advances received | 236.47 | ||
| Current trade creditors | 10.00 | 77.49 | 10.00 |
| Short-term deferred tax liabilities | 13.46 | 93.48 | |
| Other non-interest bearing current liabilities | 19.52 | 4.81 | 0.21 |
| Current liabilities total | 42.98 | 175.77 | 246.68 |
| Balance sheet total (liabilities) | 311.11 | 566.88 | 548.23 |
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.