Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 183.94 | 132.23 | 76.50 |
| EBIT | 183.94 | 132.23 | 76.50 |
| Other financial expenses | -44.41 | -33.63 | -30.70 |
| Pre-tax profit | 139.53 | 98.60 | 45.80 |
| Income taxes | 66.00 | 0.00 | |
| Net earnings | 205.53 | 98.60 | 45.80 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 66.00 | 66.00 | 66.00 |
| Short term receivables total | 66.00 | 66.00 | 66.00 |
| Cash and bank deposits | 5.15 | 6.70 | 4.56 |
| Cash and cash equivalents | 5.15 | 6.70 | 4.56 |
| Balance sheet total (assets) | 71.15 | 72.70 | 70.56 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 180.00 | 180.00 | 180.00 |
| Retained earnings | -1 231.09 | -1 025.56 | - 926.96 |
| Profit of the financial year | 205.53 | 98.60 | 45.80 |
| Shareholders equity total | - 845.56 | - 746.96 | - 701.16 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 59.92 | ||
| Current trade creditors | 15.00 | 15.00 | 15.00 |
| Current owed to participating | 841.79 | 804.66 | 756.73 |
| Current liabilities total | 916.71 | 819.66 | 771.73 |
| Balance sheet total (liabilities) | 71.15 | 72.70 | 70.56 |
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.