Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 445.30 | 1 631.37 |
| Employee benefit expenses | - 453.29 | - 685.61 |
| Total depreciation | -1.20 | -18.00 |
| EBIT | -9.19 | 927.75 |
| Other financial expenses | -0.34 | -7.45 |
| Pre-tax profit | -9.53 | 920.31 |
| Income taxes | - 202.47 | |
| Net earnings | -9.53 | 717.84 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 10.80 | 225.18 |
| Tangible assets total | 10.80 | 225.18 |
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 25.15 | 373.56 |
| Inventories total | 25.15 | 373.56 |
| Current trade debtors | 96.85 | 223.79 |
| Current other receivables | 10.12 | 21.32 |
| Short term receivables total | 106.97 | 245.11 |
| Cash and bank deposits | 79.59 | 239.02 |
| Cash and cash equivalents | 79.59 | 239.02 |
| Balance sheet total (assets) | 222.51 | 1 082.88 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 5.00 | 50.00 |
| Other reserves | 45.00 | |
| Profit of the financial year | -9.53 | 717.84 |
| Shareholders equity total | 40.47 | 767.84 |
| Non-current liabilities total | ||
| Current trade creditors | 27.37 | 315.04 |
| Other non-interest bearing current liabilities | 154.67 | |
| Current liabilities total | 182.05 | 315.04 |
| Balance sheet total (liabilities) | 222.51 | 1 082.88 |
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.