Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 66.80 | 88.05 |
| Employee benefit expenses | -66.00 | -83.00 |
| EBIT | 0.80 | 5.05 |
| Other financial expenses | -5.30 | -2.17 |
| Pre-tax profit | -4.50 | 2.88 |
| Income taxes | -0.62 | |
| Net earnings | -4.50 | 2.27 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 9.88 | 3.13 |
| Short term receivables total | 9.88 | 3.13 |
| Cash and bank deposits | 4.85 | 87.06 |
| Cash and cash equivalents | 4.85 | 87.06 |
| Balance sheet total (assets) | 14.73 | 90.18 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Retained earnings | -4.50 | |
| Profit of the financial year | -4.50 | 2.27 |
| Shareholders equity total | -3.50 | -1.23 |
| Non-current liabilities total | ||
| Current trade creditors | 63.00 | |
| Current owed to participating | 8.48 | 8.22 |
| Short-term deferred tax liabilities | 0.62 | |
| Other non-interest bearing current liabilities | 9.75 | 19.58 |
| Current liabilities total | 18.23 | 91.42 |
| Balance sheet total (liabilities) | 14.73 | 90.18 |
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.