Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 780.06 | 655.33 |
| External services | - 430.38 | - 323.50 |
| Gross profit | 349.68 | 331.83 |
| Employee benefit expenses | -15.22 | - 107.16 |
| Total depreciation | -11.00 | |
| EBIT | 334.46 | 213.67 |
| Other financial expenses | -0.12 | |
| Pre-tax profit | 334.34 | 213.67 |
| Income taxes | -51.28 | -24.24 |
| Net earnings | 283.06 | 189.43 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 33.00 | |
| Tangible assets total | 33.00 | |
| Investments total | ||
| Non-current loans receivable | 50.00 | 50.00 |
| Long term receivables total | 50.00 | 50.00 |
| Inventories total | ||
| Current deferred tax assets | 10.10 | 39.76 |
| Short term receivables total | 10.10 | 39.76 |
| Cash and bank deposits | 869.59 | 809.72 |
| Cash and cash equivalents | 869.59 | 809.72 |
| Balance sheet total (assets) | 929.69 | 932.48 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Shares repurchased | 101.20 | 103.40 |
| Retained earnings | 375.24 | 554.90 |
| Profit of the financial year | 283.06 | 189.43 |
| Shareholders equity total | 809.50 | 897.72 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 120.20 | 34.76 |
| Current liabilities total | 120.20 | 34.76 |
| Balance sheet total (liabilities) | 929.69 | 932.48 |
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.