Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 218.49 | 1 051.48 |
| Wages and salaries | - 200.00 | - 200.54 |
| Social security expenses | -4.79 | - 612.61 |
| Total depreciation | -42.43 | -26.11 |
| EBIT | -28.73 | 212.21 |
| Other financial income | 6.52 | 0.28 |
| Other financial expenses | -5.24 | -17.02 |
| Pre-tax profit | -27.46 | 195.47 |
| Income taxes | 5.30 | -47.11 |
| Net earnings | -22.15 | 148.36 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 12.05 | 8.77 |
| Machinery and equipment | 88.90 | 66.07 |
| Tangible assets total | 100.95 | 74.84 |
| Other receivables | 34.20 | 47.95 |
| Investments total | 34.20 | 47.95 |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 14.19 | 431.10 |
| Current other receivables | 59.19 | |
| Current deferred tax assets | 2.67 | |
| Short term receivables total | 16.86 | 490.29 |
| Cash and bank deposits | 79.04 | |
| Cash and cash equivalents | 79.04 | |
| Balance sheet total (assets) | 152.01 | 692.11 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Other reserves | 49.00 | |
| Retained earnings | 22.27 | -48.88 |
| Profit of the financial year | -22.15 | 148.36 |
| Shareholders equity total | 1.12 | 149.48 |
| Provisions | 0.29 | |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.12 | |
| Current trade creditors | 25.00 | 24.27 |
| Current owed to participating | 1.12 | 0.26 |
| Short-term deferred tax liabilities | 20.28 | 65.16 |
| Other non-interest bearing current liabilities | 104.37 | 452.64 |
| Current liabilities total | 150.89 | 542.34 |
| Balance sheet total (liabilities) | 152.01 | 692.11 |
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.