Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 1 131.40 | 440.80 | |
| External services | - 140.42 | 169.51 | 85.88 |
| Gross profit | 990.98 | - 169.51 | 354.93 |
| Employee benefit expenses | - 977.32 | - 103.92 | - 236.98 |
| EBIT | 13.66 | - 273.43 | 117.94 |
| Other financial expenses | 9.82 | 1.77 | 3.59 |
| Pre-tax profit | 1.29 | - 275.20 | 114.36 |
| Income taxes | 1.28 | ||
| Net earnings | 2.57 | - 275.20 | 114.36 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 76.64 | ||
| Current other receivables | 3.02 | 16.41 | 5.44 |
| Short term receivables total | 79.66 | 16.41 | 5.44 |
| Cash and bank deposits | 696.08 | 17.97 | 74.93 |
| Cash and cash equivalents | 696.08 | 17.97 | 74.93 |
| Balance sheet total (assets) | 775.74 | 34.38 | 80.37 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | 2.57 | - 272.64 | |
| Profit of the financial year | 2.57 | - 275.20 | 114.36 |
| Shareholders equity total | 127.57 | - 147.64 | -33.28 |
| Non-current liabilities total | |||
| Current trade creditors | 14.39 | 13.25 | 4.69 |
| Current owed to group member | 258.51 | 110.30 | 108.68 |
| Short-term deferred tax liabilities | 1.28 | ||
| Other non-interest bearing current liabilities | 373.99 | 58.47 | 0.28 |
| Current liabilities total | 648.17 | 182.02 | 113.65 |
| Balance sheet total (liabilities) | 775.74 | 34.38 | 80.37 |
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.