Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 048.07 | 92.00 | -66.72 |
Total depreciation | -22.90 | ||
EBIT | 1 025.16 | 92.00 | -66.72 |
Other financial income | 3.83 | 20.12 | |
Other financial expenses | - 101.65 | -1.66 | -1.37 |
Pre-tax profit | 923.51 | 94.17 | -47.97 |
Income taxes | - 189.95 | -20.70 | 10.55 |
Net earnings | 733.57 | 73.46 | -37.42 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 995.71 | ||
Current amounts owed by group member comp. | 6.47 | 355.37 | 852.99 |
Current other receivables | 158.36 | ||
Current deferred tax assets | 10.55 | ||
Short term receivables total | 6.47 | 355.37 | 2 017.61 |
Cash and bank deposits | 2 494.41 | 731.41 | 98.16 |
Cash and cash equivalents | 2 494.41 | 731.41 | 98.16 |
Balance sheet total (assets) | 2 500.88 | 1 086.78 | 2 115.77 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 |
Shares repurchased | 718.63 | ||
Retained earnings | 3.19 | 732.59 | 87.42 |
Profit of the financial year | 733.57 | 73.46 | -37.42 |
Shareholders equity total | 786.76 | 856.05 | 818.63 |
Non-current deferred tax liabilities | 190.85 | 20.70 | |
Non-current liabilities total | 190.85 | 20.70 | |
Current loans from credit institutions | 163.00 | 195.03 | |
Current trade creditors | 107.30 | 15.00 | 1 297.14 |
Current owed to group member | 1 079.58 | ||
Other non-interest bearing current liabilities | 173.38 | ||
Current liabilities total | 1 523.27 | 210.03 | 1 297.14 |
Balance sheet total (liabilities) | 2 500.88 | 1 086.78 | 2 115.77 |
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.