Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 25.35 | |
| EBIT | 25.35 | |
| Other financial income | -0.03 | |
| Other financial expenses | -0.03 | -0.38 |
| Pre-tax profit | 23.71 | -0.38 |
| Income taxes | -5.21 | |
| Net earnings | 18.49 | -0.38 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 13.77 | |
| Short term receivables total | 13.77 | |
| Cash and bank deposits | 59.98 | 55.29 |
| Cash and cash equivalents | 59.98 | 55.29 |
| Balance sheet total (assets) | 73.74 | 55.29 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Shares repurchased | -18.45 | |
| Other restricted equity | 5.59 | |
| Retained earnings | 18.49 | |
| Profit of the financial year | 18.49 | -0.38 |
| Shareholders equity total | 68.49 | 55.26 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.03 | 0.03 |
| Short-term deferred tax liabilities | 5.21 | |
| Current liabilities total | 5.25 | 0.03 |
| Balance sheet total (liabilities) | 73.74 | 55.29 |
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.