Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 693.78 | 240.36 | 813.98 |
| Employee benefit expenses | -1 176.43 | -1 154.76 | - 739.16 |
| Other operating expenses | -86.18 | ||
| Total depreciation | - 224.25 | -57.41 | |
| EBIT | 517.35 | -1 138.65 | -68.78 |
| Other financial income | 6.36 | 4.25 | 4.38 |
| Other financial expenses | - 142.86 | - 141.05 | - 130.61 |
| Income from other inv. held as non-curr. assets | 0.72 | ||
| Pre-tax profit | 106.19 | -1 275.45 | - 195.01 |
| Income taxes | -34.89 | 117.01 | 1.31 |
| Net earnings | 71.30 | -1 158.44 | - 193.70 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 35.20 | 22.10 | 9.01 |
| Machinery and equipment | 713.41 | 293.54 | 100.02 |
| Other tangible assets | -0.00 | ||
| Tangible assets total | 748.61 | 315.64 | 109.02 |
| Other receivables | 0.00 | 164.55 | 133.55 |
| Investments total | 0.00 | 164.55 | 133.55 |
| Non-current other receivables | 422.22 | 243.45 | 222.60 |
| Long term receivables total | 422.22 | 243.45 | 222.60 |
| Raw materials and consumables | 935.75 | 1 150.00 | 940.00 |
| Inventories total | 935.75 | 1 150.00 | 940.00 |
| Current trade debtors | 665.56 | 103.63 | |
| Prepayments and accrued income | 20.03 | 9.56 | 21.99 |
| Current other receivables | 2 389.14 | 361.27 | 300.50 |
| Current deferred tax assets | 100.00 | 100.00 | |
| Short term receivables total | 2 409.17 | 1 136.39 | 526.11 |
| Balance sheet total (assets) | 4 515.75 | 3 010.03 | 1 931.28 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | 697.12 | 768.42 | - 390.03 |
| Profit of the financial year | 71.30 | -1 158.44 | - 193.70 |
| Shareholders equity total | 848.42 | - 310.03 | - 503.72 |
| Provisions | 13.58 | ||
| Non-current loans from credit institutions | 253.43 | 78.99 | |
| Non-current other liabilities | 590.42 | ||
| Non-current liabilities total | 590.42 | 253.43 | 78.99 |
| Current loans from credit institutions | 450.55 | 536.99 | 374.23 |
| Current trade creditors | 435.62 | 589.77 | 375.91 |
| Current owed to group member | 1 819.63 | 1 478.99 | 1 149.32 |
| Short-term deferred tax liabilities | -0.01 | ||
| Current other interest-bearing loans | 590.42 | ||
| Other non-interest bearing current liabilities | - 232.89 | 460.89 | 456.55 |
| Current liabilities total | 3 063.33 | 3 066.63 | 2 356.01 |
| Balance sheet total (liabilities) | 4 515.75 | 3 010.03 | 1 931.28 |
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.