Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 165.07 | 396.51 | 1 037.82 | 4.52 |
| EBIT | 165.07 | 396.51 | 1 037.82 | 4.52 |
| Other financial income | 0.00 | 0.01 | ||
| Other financial expenses | -19.50 | -9.97 | -4.27 | |
| Pre-tax profit | 145.57 | 386.54 | 1 037.82 | 0.26 |
| Income taxes | 45.89 | -90.52 | - 296.76 | |
| Net earnings | 191.47 | 296.02 | 741.06 | 0.26 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Non-current loans receivable | 1 951.60 | 2 294.67 | 214.85 | |
| Long term receivables total | 1 951.60 | 2 294.67 | 214.85 | |
| Inventories total | ||||
| Current other receivables | 50.00 | 1 794.88 | ||
| Current deferred tax assets | 45.89 | 34.48 | ||
| Short term receivables total | 95.89 | 34.48 | 1 794.88 | |
| Cash and bank deposits | 97.47 | 255.14 | 2 425.36 | 414.18 |
| Cash and cash equivalents | 97.47 | 255.14 | 2 425.36 | 414.18 |
| Balance sheet total (assets) | 2 144.97 | 2 584.30 | 2 640.21 | 2 209.07 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 791.00 | 791.00 | 791.00 | 791.00 |
| Retained earnings | 157.88 | 349.35 | 645.37 | 1 386.43 |
| Profit of the financial year | 191.47 | 296.02 | 741.06 | 0.26 |
| Shareholders equity total | 1 140.35 | 1 436.37 | 2 177.43 | 2 177.68 |
| Provisions | 125.00 | |||
| Non-current liabilities total | ||||
| Current trade creditors | 10.88 | |||
| Short-term deferred tax liabilities | 395.12 | |||
| Other non-interest bearing current liabilities | 1 004.62 | 1 022.93 | 67.66 | 20.50 |
| Current liabilities total | 1 004.62 | 1 022.93 | 462.78 | 31.38 |
| Balance sheet total (liabilities) | 2 144.97 | 2 584.30 | 2 640.21 | 2 209.07 |
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.