Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 134.63 | -12.30 | ||
| Employee benefit expenses | -58.70 | |||
| Total depreciation | -25.40 | -25.40 | -25.40 | -25.40 |
| EBIT | 50.52 | -37.70 | -25.40 | -25.40 |
| Other financial expenses | -0.59 | -0.44 | ||
| Pre-tax profit | 50.52 | -38.29 | -25.40 | -25.84 |
| Income taxes | -11.75 | 7.59 | 5.59 | 5.59 |
| Net earnings | 38.77 | -30.70 | -19.81 | -20.25 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Goodwill | 101.60 | 76.20 | 50.80 | 25.40 |
| Intangible assets total | 101.60 | 76.20 | 50.80 | 25.40 |
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 16.64 | 0.09 | 2.00 | |
| Short term receivables total | 16.64 | 0.09 | 2.00 | |
| Cash and bank deposits | 97.63 | 33.95 | 33.95 | 31.52 |
| Cash and cash equivalents | 97.63 | 33.95 | 33.95 | 31.52 |
| Balance sheet total (assets) | 215.87 | 110.24 | 84.75 | 58.91 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 50.00 | |||
| Retained earnings | 36.82 | 75.60 | 44.89 | 25.08 |
| Profit of the financial year | 38.77 | -30.70 | -19.81 | -20.25 |
| Shareholders equity total | 175.60 | 94.89 | 75.08 | 54.83 |
| Provisions | 22.35 | 14.76 | 9.17 | 3.59 |
| Non-current liabilities total | ||||
| Current owed to participating | 0.59 | 0.59 | 0.49 | 0.49 |
| Short-term deferred tax liabilities | 17.34 | |||
| Current liabilities total | 17.92 | 0.59 | 0.49 | 0.49 |
| Balance sheet total (liabilities) | 215.87 | 110.24 | 84.75 | 58.91 |
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.