Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 301.91 | 352.13 |
| Employee benefit expenses | - 142.37 | - 343.37 |
| EBIT | 159.54 | 8.76 |
| Other financial income | 0.02 | |
| Other financial expenses | -1.27 | |
| Net income from associates (fin.) | -0.67 | |
| Pre-tax profit | 158.27 | 8.11 |
| Income taxes | -35.18 | -2.18 |
| Net earnings | 123.09 | 5.94 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 131.25 | 90.22 |
| Short term receivables total | 131.25 | 90.22 |
| Cash and bank deposits | 174.85 | 20.77 |
| Cash and cash equivalents | 174.85 | 20.77 |
| Balance sheet total (assets) | 306.10 | 110.98 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.10 | 0.10 |
| Shares repurchased | 92.32 | 4.45 |
| Other reserves | 30.77 | 32.26 |
| Retained earnings | - 123.09 | -5.94 |
| Profit of the financial year | 123.09 | 5.94 |
| Shareholders equity total | 123.19 | 36.81 |
| Non-current liabilities total | ||
| Current trade creditors | 23.00 | 11.89 |
| Current owed to participating | 0.46 | 2.91 |
| Short-term deferred tax liabilities | 36.44 | 2.25 |
| Other non-interest bearing current liabilities | 123.01 | 57.13 |
| Current liabilities total | 182.91 | 74.18 |
| Balance sheet total (liabilities) | 306.10 | 110.98 |
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.