Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 22.00 | 34.00 | 5.00 | 36.32 |
| Total depreciation | -8.00 | -5.45 | ||
| EBIT | 22.00 | 26.00 | 5.00 | 30.87 |
| Other financial expenses | -0.04 | |||
| Pre-tax profit | 22.00 | 26.00 | 5.00 | 30.83 |
| Income taxes | -5.13 | |||
| Net earnings | 22.00 | 26.00 | 5.00 | 25.71 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 67.00 | 59.00 | 32.00 | |
| Inventories total | 67.00 | 59.00 | 32.00 | |
| Short term receivables total | ||||
| Cash and bank deposits | 31.00 | 57.00 | 41.00 | 52.23 |
| Cash and cash equivalents | 31.00 | 57.00 | 41.00 | 52.23 |
| Balance sheet total (assets) | 98.00 | 116.00 | 73.00 | 52.23 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 664.00 | - 642.00 | - 617.00 | - 611.39 |
| Profit of the financial year | 22.00 | 26.00 | 5.00 | 25.71 |
| Shareholders equity total | - 517.00 | - 491.00 | - 487.00 | - 460.68 |
| Non-current liabilities total | ||||
| Current owed to participating | 492.00 | 492.00 | 493.00 | 493.17 |
| Short-term deferred tax liabilities | 5.13 | |||
| Other non-interest bearing current liabilities | 123.00 | 115.00 | 67.00 | 14.62 |
| Current liabilities total | 615.00 | 607.00 | 560.00 | 512.91 |
| Balance sheet total (liabilities) | 98.00 | 116.00 | 73.00 | 52.23 |
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.