Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 9 662.37 |
| Employee benefit expenses | -7 851.98 |
| Total depreciation | - 197.10 |
| EBIT | 1 613.29 |
| Other financial income | 27.36 |
| Other financial expenses | -9.23 |
| Pre-tax profit | 1 631.41 |
| Income taxes | - 358.73 |
| Net earnings | 1 272.68 |
Assets (kDKK)
| 2018 | |
|---|---|
| Intangible assets total | |
| Buildings | 641.73 |
| Tangible assets total | 641.73 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 560.80 |
| Inventories total | 560.80 |
| Current trade debtors | 5 033.23 |
| Prepayments and accrued income | 73.85 |
| Current other receivables | 842.69 |
| Short term receivables total | 5 949.77 |
| Cash and bank deposits | 551.83 |
| Cash and cash equivalents | 551.83 |
| Balance sheet total (assets) | 7 704.14 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 125.00 |
| Shares repurchased | 1 250.00 |
| Retained earnings | 907.23 |
| Profit of the financial year | 1 272.68 |
| Shareholders equity total | 3 554.91 |
| Provisions | 22.35 |
| Non-current liabilities total | |
| Current trade creditors | 451.98 |
| Current owed to group member | 1 132.93 |
| Short-term deferred tax liabilities | 362.76 |
| Other non-interest bearing current liabilities | 2 058.84 |
| Accruals and deferred income | 120.38 |
| Current liabilities total | 4 126.88 |
| Balance sheet total (liabilities) | 7 704.14 |
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.