Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 1 584.00 | 1 188.86 |
| Employee benefit expenses | - 887.00 | - 783.29 |
| EBIT | 697.00 | 405.57 |
| Other financial expenses | -1.11 | |
| Pre-tax profit | 697.00 | 404.46 |
| Income taxes | - 155.00 | -89.34 |
| Net earnings | 542.00 | 315.12 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 27.00 | 26.72 |
| Investments total | 27.00 | 26.72 |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 303.00 | 223.22 |
| Prepayments and accrued income | 8.00 | 8.74 |
| Short term receivables total | 311.00 | 231.97 |
| Cash and bank deposits | 575.00 | 722.06 |
| Cash and cash equivalents | 575.00 | 722.06 |
| Balance sheet total (assets) | 913.00 | 980.74 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 300.00 |
| Retained earnings | - 201.00 | 41.30 |
| Profit of the financial year | 542.00 | 315.12 |
| Shareholders equity total | 591.00 | 706.42 |
| Non-current deferred tax liabilities | 155.00 | 89.34 |
| Non-current liabilities total | 155.00 | 89.34 |
| Current trade creditors | 12.00 | 12.00 |
| Other non-interest bearing current liabilities | 145.00 | 163.08 |
| Accruals and deferred income | 10.00 | 9.90 |
| Current liabilities total | 167.00 | 184.98 |
| Balance sheet total (liabilities) | 913.00 | 980.74 |
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.