Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 53.07 | 122.89 | 71.27 |
| EBIT | 53.07 | 122.89 | 71.27 |
| Other financial expenses | -1.31 | -0.12 | -0.72 |
| Pre-tax profit | 51.76 | 122.77 | 70.55 |
| Income taxes | -14.10 | -27.02 | -15.66 |
| Net earnings | 37.66 | 95.75 | 54.89 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 95.92 | 161.20 | 84.96 |
| Current other receivables | 0.03 | ||
| Current deferred tax assets | 0.34 | ||
| Short term receivables total | 95.95 | 161.20 | 85.30 |
| Cash and bank deposits | 545.91 | 550.79 | 672.98 |
| Cash and cash equivalents | 545.91 | 550.79 | 672.98 |
| Balance sheet total (assets) | 641.87 | 711.99 | 758.27 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 |
| Retained earnings | 37.66 | 133.41 | |
| Profit of the financial year | 37.66 | 95.75 | 54.89 |
| Shareholders equity total | 537.66 | 633.41 | 688.30 |
| Non-current liabilities total | |||
| Current trade creditors | 25.00 | 25.00 | 25.37 |
| Current owed to group member | 26.05 | 17.46 | 13.90 |
| Short-term deferred tax liabilities | 14.61 | 0.02 | |
| Other non-interest bearing current liabilities | 38.54 | 36.09 | 30.70 |
| Current liabilities total | 104.20 | 78.58 | 69.97 |
| Balance sheet total (liabilities) | 641.87 | 711.99 | 758.27 |
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.