Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 151.59 | 97.21 | 577.13 |
| Costs of management | -90.25 | -36.18 | -45.25 |
| Costs of distribution | -2.24 | ||
| EBIT | 1 059.09 | 61.03 | 531.88 |
| Other financial income | 0.91 | 0.02 | 0.16 |
| Other financial expenses | -63.23 | -28.56 | -37.90 |
| Pre-tax profit | 996.77 | 32.50 | 494.14 |
| Income taxes | - 220.42 | 38.64 | - 109.14 |
| Net earnings | 776.35 | 71.14 | 384.99 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 1.50 | ||
| Current deferred tax assets | 20.04 | ||
| Short term receivables total | 20.04 | 1.50 | |
| Cash and bank deposits | 6 793.80 | 3 229.19 | 2 687.83 |
| Cash and cash equivalents | 6 793.80 | 3 229.19 | 2 687.83 |
| Balance sheet total (assets) | 6 793.80 | 3 249.23 | 2 689.33 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | 378.11 | 1 154.46 | 1 225.60 |
| Profit of the financial year | 776.35 | 71.14 | 384.99 |
| Shareholders equity total | 1 234.46 | 1 305.60 | 1 690.59 |
| Non-current liabilities total | |||
| Advances received | 3 900.00 | ||
| Current trade creditors | 35.50 | 31.73 | 29.25 |
| Short-term deferred tax liabilities | 396.71 | 53.38 | |
| Other non-interest bearing current liabilities | 1 227.13 | 1 911.90 | 916.10 |
| Current liabilities total | 5 559.33 | 1 943.63 | 998.74 |
| Balance sheet total (liabilities) | 6 793.80 | 3 249.23 | 2 689.33 |
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.