Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 382.64 | 328.80 |
| EBIT | 382.64 | 328.80 |
| Other financial income | 0.05 | |
| Other financial expenses | 24.01 | 6.33 |
| Pre-tax profit | 358.68 | 322.47 |
| Net earnings | 358.68 | 322.47 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 48.50 | 54.38 |
| Current other receivables | 83.48 | |
| Short term receivables total | 48.50 | 137.85 |
| Cash and bank deposits | 831.96 | 488.70 |
| Cash and cash equivalents | 831.96 | 488.70 |
| Balance sheet total (assets) | 880.46 | 626.55 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 81.00 | 81.00 |
| Retained earnings | - 156.07 | 150.91 |
| Profit of the financial year | 358.68 | 322.47 |
| Shareholders equity total | 283.61 | 554.38 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 10.00 |
| Current owed to participating | 565.17 | |
| Other non-interest bearing current liabilities | 21.69 | 62.17 |
| Current liabilities total | 596.85 | 72.17 |
| Balance sheet total (liabilities) | 880.46 | 626.55 |
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.