Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 150.00 | |
| Gross profit | 853.00 | 150.00 |
| Employee benefit expenses | - 325.00 | - 150.00 |
| EBIT | 528.00 | |
| Other financial income | 7.30 | |
| Other financial expenses | -5.99 | |
| Pre-tax profit | 528.00 | 1.31 |
| Income taxes | - 116.16 | -0.29 |
| Net earnings | 411.85 | 1.02 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 530.29 | |||
| Short term receivables total | 530.29 | |||
| Cash and bank deposits | 47.71 | 373.16 | 281.85 | 151.84 |
| Cash and cash equivalents | 47.71 | 373.16 | 281.85 | 151.84 |
| Balance sheet total (assets) | 578.00 | 373.16 | 281.85 | 151.84 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 90.00 | 91.02 | 130.00 | 101.84 |
| Retained earnings | -90.00 | 230.82 | 101.84 | |
| Profit of the financial year | 411.85 | 1.02 | ||
| Shareholders equity total | 461.85 | 372.87 | 281.85 | 151.84 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 116.16 | 0.29 | ||
| Current liabilities total | 116.16 | 0.29 | ||
| Balance sheet total (liabilities) | 578.00 | 373.16 | 281.85 | 151.84 |
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.