Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 2.79 | 8.79 | 4.85 |
| External services | -1.34 | -3.33 | |
| Gross profit | 2.79 | 7.44 | 1.52 |
| EBIT | 2.79 | 7.44 | 1.52 |
| Other financial expenses | -0.75 | ||
| Pre-tax profit | 2.03 | 7.44 | 1.52 |
| Income taxes | -0.45 | -1.64 | -0.37 |
| Net earnings | 1.59 | 5.80 | 1.15 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 4.54 | 11.52 | 11.37 |
| Cash and cash equivalents | 4.54 | 11.52 | 11.37 |
| Balance sheet total (assets) | 4.54 | 11.52 | 11.37 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 2.50 | 2.50 | 2.50 |
| Retained earnings | 1.59 | 7.39 | |
| Profit of the financial year | 1.59 | 5.80 | 1.15 |
| Shareholders equity total | 4.09 | 9.89 | 11.04 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 0.45 | 1.64 | 0.34 |
| Current liabilities total | 0.45 | 1.64 | 0.34 |
| Balance sheet total (liabilities) | 4.54 | 11.52 | 11.37 |
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.