Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 426.86 | |
| Costs of management | -82.91 | -29.31 |
| Costs of distribution | - 880.82 | -0.35 |
| EBIT | 463.13 | -28.96 |
| Other financial income | 31.12 | 4.98 |
| Pre-tax profit | 494.24 | -23.98 |
| Income taxes | - 108.73 | 3.08 |
| Net earnings | 385.51 | -20.91 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 533.99 | 593.21 |
| Current deferred tax assets | 41.25 | 3.08 |
| Short term receivables total | 575.24 | 596.28 |
| Cash and bank deposits | 832.76 | 767.10 |
| Cash and cash equivalents | 832.76 | 767.10 |
| Balance sheet total (assets) | 1 408.00 | 1 363.38 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 500.00 | 500.00 |
| Retained earnings | 474.78 | 860.29 |
| Profit of the financial year | 385.51 | -20.91 |
| Shareholders equity total | 1 360.29 | 1 339.38 |
| Non-current liabilities total | ||
| Current trade creditors | 20.00 | 24.00 |
| Other non-interest bearing current liabilities | 27.71 | |
| Current liabilities total | 47.71 | 24.00 |
| Balance sheet total (liabilities) | 1 408.00 | 1 363.38 |
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.