Income statement (kDKK)
| 2017 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 92.11 |
| External services | -4.67 |
| Gross profit | 87.44 |
| EBIT | 87.44 |
| Pre-tax profit | 87.44 |
| Income taxes | -19.24 |
| Net earnings | 68.20 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 92.06 | 92.06 |
| Cash and cash equivalents | 92.06 | 92.06 |
| Balance sheet total (assets) | 92.06 | 92.06 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Shares repurchased | 51.15 | |
| Other reserves | 17.05 | 17.05 |
| Retained earnings | -68.20 | |
| Profit of the financial year | 68.20 | |
| Shareholders equity total | 68.20 | 17.05 |
| Non-current liabilities total | ||
| Current trade creditors | 4.63 | 4.63 |
| Current owed to group member | 51.15 | |
| Short-term deferred tax liabilities | 19.24 | 19.24 |
| Current liabilities total | 23.86 | 75.01 |
| Balance sheet total (liabilities) | 92.06 | 92.06 |
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.