Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 26.31 | -23.22 | 1.01 |
| Employee benefit expenses | -0.05 | ||
| EBIT | 26.26 | -23.22 | 1.01 |
| Other financial expenses | -1.47 | -1.36 | -0.31 |
| Pre-tax profit | 24.79 | -24.58 | 0.70 |
| Income taxes | -6.68 | 5.23 | 5.08 |
| Net earnings | 18.11 | -19.35 | 5.78 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 2.15 | 0.05 | |
| Current deferred tax assets | 5.23 | 5.08 | |
| Short term receivables total | 2.15 | 5.28 | 5.08 |
| Cash and bank deposits | 89.11 | 77.72 | 84.82 |
| Cash and cash equivalents | 89.11 | 77.72 | 84.82 |
| Balance sheet total (assets) | 91.26 | 83.00 | 89.89 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | 18.11 | -1.24 | |
| Profit of the financial year | 18.11 | -19.35 | 5.78 |
| Shareholders equity total | 68.11 | 48.76 | 54.54 |
| Non-current liabilities total | |||
| Current trade creditors | 0.72 | 12.00 | 11.75 |
| Current owed to participating | 3.75 | 0.72 | 0.72 |
| Current owed to group member | 21.52 | 16.29 | |
| Short-term deferred tax liabilities | 6.68 | ||
| Other non-interest bearing current liabilities | 12.00 | 6.60 | |
| Current liabilities total | 23.15 | 34.24 | 35.35 |
| Balance sheet total (liabilities) | 91.26 | 83.00 | 89.89 |
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.