Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 22.09 | 4.39 |
| External services | -1.81 | |
| Gross profit | 20.27 | 6.89 |
| Other operating expenses | -9.31 | |
| EBIT | 10.97 | 6.89 |
| Pre-tax profit | 10.97 | 6.89 |
| Income taxes | -2.40 | 0.48 |
| Net earnings | 8.57 | 7.37 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 7.50 | 2.93 | |
| Short term receivables total | 7.50 | 2.93 | |
| Cash and bank deposits | 22.92 | 19.06 | 24.46 |
| Cash and cash equivalents | 22.92 | 19.06 | 24.46 |
| Balance sheet total (assets) | 30.42 | 21.98 | 24.46 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 5.00 | 5.00 | 5.00 |
| Other reserves | 10.97 | 1.89 | |
| Retained earnings | -8.57 | 3.59 | 12.85 |
| Profit of the financial year | 8.57 | 7.37 | |
| Shareholders equity total | 15.96 | 17.85 | 17.85 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | -2.48 | ||
| Other non-interest bearing current liabilities | 14.45 | 6.61 | 6.61 |
| Current liabilities total | 14.45 | 4.13 | 6.61 |
| Balance sheet total (liabilities) | 30.42 | 21.98 | 24.46 |
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.