Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 3 867.46 | 222.46 |
| EBIT | 3 867.46 | 222.46 |
| Other financial income | 5.99 | |
| Other financial expenses | - 144.23 | -1.58 |
| Pre-tax profit | 3 729.21 | 220.88 |
| Income taxes | - 814.09 | -48.93 |
| Net earnings | 2 915.12 | 171.95 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 50.44 | |
| Short term receivables total | 50.44 | |
| Cash and bank deposits | 4 426.65 | 91.66 |
| Cash and cash equivalents | 4 426.65 | 91.66 |
| Balance sheet total (assets) | 4 426.65 | 142.11 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Shares repurchased | 155.10 | |
| Retained earnings | - 154.17 | - 171.80 |
| Profit of the financial year | 2 915.12 | 171.95 |
| Shareholders equity total | 2 996.05 | 80.15 |
| Non-current other liabilities | 259.88 | |
| Non-current liabilities total | 259.88 | |
| Current trade creditors | 361.71 | 10.00 |
| Current owed to participating | -0.27 | 1.52 |
| Other non-interest bearing current liabilities | 809.28 | 50.44 |
| Current liabilities total | 1 170.72 | 61.96 |
| Balance sheet total (liabilities) | 4 426.65 | 142.11 |
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.