Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 601.00 | 191.79 | 104.98 |
| Employee benefit expenses | - 578.00 | - 160.75 | -65.42 |
| EBIT | 23.00 | 31.04 | 39.56 |
| Other financial expenses | -0.39 | ||
| Pre-tax profit | 23.00 | 31.04 | 39.17 |
| Income taxes | -5.00 | -6.82 | -8.69 |
| Net earnings | 18.00 | 24.22 | 30.48 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 69.00 | 62.12 | 25.38 |
| Current other receivables | 0.09 | ||
| Current deferred tax assets | 3.31 | ||
| Short term receivables total | 69.00 | 62.12 | 28.78 |
| Cash and bank deposits | 236.00 | 159.18 | 166.11 |
| Cash and cash equivalents | 236.00 | 159.18 | 166.11 |
| Balance sheet total (assets) | 305.00 | 221.30 | 194.88 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 52.00 | 52.90 | 54.00 |
| Retained earnings | 94.00 | 58.62 | 28.84 |
| Profit of the financial year | 18.00 | 24.22 | 30.48 |
| Shareholders equity total | 214.00 | 185.74 | 163.32 |
| Non-current liabilities total | |||
| Current owed to participating | 1.29 | 3.55 | |
| Short-term deferred tax liabilities | 5.00 | 6.82 | |
| Other non-interest bearing current liabilities | 86.00 | 27.45 | 28.00 |
| Current liabilities total | 91.00 | 35.56 | 31.56 |
| Balance sheet total (liabilities) | 305.00 | 221.30 | 194.88 |
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.