Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 1 093.00 | 952.00 | 842.00 | 1 419.00 |
Employee benefit expenses | -1 085.00 | - 926.00 | - 926.00 | - 124.23 |
Total depreciation | -16.00 | -16.00 | -16.00 | -6.58 |
EBIT | -8.00 | 10.00 | - 100.00 | 1 288.19 |
Other financial income | 3.00 | 4.00 | 4.00 | 4.24 |
Other financial expenses | -1.00 | -2.00 | -3.89 | |
Pre-tax profit | -6.00 | 12.00 | -96.00 | 1 288.54 |
Income taxes | 1.00 | -3.00 | 21.00 | - 249.49 |
Net earnings | -5.00 | 9.00 | -75.00 | 1 039.05 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Intangible assets total | ||||
Land and waters | 93.00 | 85.00 | 77.00 | |
Machinery and equipment | 18.00 | 10.00 | 2.00 | |
Tangible assets total | 111.00 | 95.00 | 79.00 | |
Investments total | ||||
Long term receivables total | ||||
Finished products/goods | 55.00 | 46.00 | ||
Inventories total | 55.00 | 46.00 | ||
Current trade debtors | 94.00 | 126.00 | 150.00 | 55.80 |
Current amounts owed by group member comp. | 92.00 | 94.00 | 97.00 | 112.50 |
Current other receivables | 11.00 | 2.88 | ||
Current deferred tax assets | 32.00 | 35.00 | 56.00 | |
Short term receivables total | 218.00 | 255.00 | 314.00 | 171.18 |
Cash and bank deposits | 136.00 | 121.00 | 46.00 | 1 354.71 |
Cash and cash equivalents | 136.00 | 121.00 | 46.00 | 1 354.71 |
Balance sheet total (assets) | 520.00 | 517.00 | 439.00 | 1 525.88 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Share capital | 200.00 | 200.00 | 200.00 | 200.00 |
Retained earnings | 13.00 | 7.00 | 17.00 | -58.54 |
Profit of the financial year | -5.00 | 9.00 | -75.00 | 1 039.05 |
Shareholders equity total | 208.00 | 216.00 | 142.00 | 1 180.51 |
Non-current liabilities total | ||||
Current trade creditors | 12.00 | 30.00 | 46.00 | |
Current owed to participating | 5.00 | 4.00 | 2.00 | 0.19 |
Short-term deferred tax liabilities | 2.00 | 6.00 | 193.69 | |
Other non-interest bearing current liabilities | 293.00 | 261.00 | 249.00 | 151.49 |
Current liabilities total | 312.00 | 301.00 | 297.00 | 345.38 |
Balance sheet total (liabilities) | 520.00 | 517.00 | 439.00 | 1 525.88 |
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.