Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 120.93 | 4.35 | 1 004.35 | |
| Employee benefit expenses | - 114.09 | - 977.60 | -40.04 | |
| EBIT | 6.84 | 4.35 | 26.75 | 1.27 |
| Other financial income | 0.75 | |||
| Other financial expenses | -3.91 | -1.59 | -11.40 | -0.32 |
| Pre-tax profit | 3.68 | 2.76 | 15.34 | 0.95 |
| Income taxes | -0.81 | -0.61 | -3.38 | -0.21 |
| Net earnings | 2.87 | 2.15 | 11.97 | 0.74 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current owed by particip. interest comp. | 2.84 | |||
| Short term receivables total | 2.84 | |||
| Cash and bank deposits | 2.87 | 2.76 | 17.50 | 17.86 |
| Cash and cash equivalents | 2.87 | 2.76 | 17.50 | 17.86 |
| Balance sheet total (assets) | 5.71 | 2.76 | 17.50 | 17.86 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | |
| Other reserves | 2.15 | 16.91 | ||
| Profit of the financial year | 2.87 | 2.15 | 11.97 | 0.74 |
| Shareholders equity total | 2.87 | 2.15 | 14.12 | 17.65 |
| Non-current deferred tax liabilities | 0.61 | 3.38 | 0.21 | |
| Non-current liabilities total | 0.61 | 3.38 | 0.21 | |
| Current owed to participating | 2.84 | |||
| Current liabilities total | 2.84 | |||
| Balance sheet total (liabilities) | 5.71 | 2.76 | 17.50 | 17.86 |
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.