Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 121.75 | 86.50 |
| EBIT | 121.75 | 86.50 |
| Pre-tax profit | 121.75 | 86.50 |
| Income taxes | -28.79 | -19.03 |
| Net earnings | 92.96 | 67.47 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 250.88 | 250.88 | |||
| Current amounts owed by group member comp. | 167.50 | 250.80 | 250.80 | ||
| Current other receivables | 0.46 | 0.46 | 0.46 | 0.46 | |
| Short term receivables total | 167.50 | 251.26 | 251.26 | 251.34 | 251.34 |
| Cash and bank deposits | 0.04 | 0.08 | 0.08 | ||
| Cash and cash equivalents | 0.04 | 0.08 | 0.08 | ||
| Balance sheet total (assets) | 167.54 | 251.34 | 251.34 | 251.34 | 251.34 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
| Other reserves | 23.24 | 40.11 | 40.11 | 40.11 | 40.11 |
| Retained earnings | -23.24 | 52.85 | 120.33 | 120.33 | 120.33 |
| Profit of the financial year | 92.96 | 67.47 | |||
| Shareholders equity total | 93.06 | 160.54 | 160.54 | 160.54 | 160.54 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 28.79 | 47.72 | 47.72 | 47.72 | 47.72 |
| Other non-interest bearing current liabilities | 45.69 | 43.08 | 43.08 | 43.08 | 43.08 |
| Current liabilities total | 74.48 | 90.80 | 90.80 | 90.80 | 90.80 |
| Balance sheet total (liabilities) | 167.54 | 251.34 | 251.34 | 251.34 | 251.34 |
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.