Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 121.95 | |
| External services | -23.44 | -11.92 |
| Gross profit | 98.52 | -11.92 |
| Employee benefit expenses | -22.74 | |
| EBIT | 75.77 | -11.92 |
| Other financial expenses | 0.91 | |
| Pre-tax profit | 75.77 | -11.92 |
| Income taxes | -16.67 | 2.44 |
| Net earnings | 59.10 | -9.48 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 116.09 | |
| Current other receivables | 1.60 | |
| Current deferred tax assets | 2.62 | |
| Short term receivables total | 116.09 | 4.23 |
| Cash and bank deposits | 2.99 | 86.81 |
| Cash and cash equivalents | 2.99 | 86.81 |
| Balance sheet total (assets) | 119.08 | 91.03 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Shares repurchased | 42.00 | |
| Other reserves | 19.71 | 19.71 |
| Retained earnings | 0.03 | 17.13 |
| Profit of the financial year | 59.10 | -9.48 |
| Shareholders equity total | 78.85 | 69.36 |
| Non-current deferred tax liabilities | 16.67 | |
| Non-current liabilities total | 16.67 | |
| Current trade creditors | 18.00 | 5.00 |
| Short-term deferred tax liabilities | 5.57 | 16.67 |
| Current liabilities total | 23.57 | 21.67 |
| Balance sheet total (liabilities) | 119.08 | 91.03 |
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.