Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 23.21 | 24.02 |
| EBIT | 23.21 | 24.02 |
| Other financial expenses | -0.07 | -0.05 |
| Pre-tax profit | 23.14 | 23.96 |
| Income taxes | -5.46 | -5.61 |
| Net earnings | 17.69 | 18.35 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 11.42 | |
| Short term receivables total | 11.42 | |
| Cash and bank deposits | 32.05 | 46.19 |
| Cash and cash equivalents | 32.05 | 46.19 |
| Balance sheet total (assets) | 32.05 | 57.61 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 18.35 | |
| Retained earnings | -0.67 | |
| Profit of the financial year | 17.69 | 18.35 |
| Shareholders equity total | 17.69 | 36.04 |
| Non-current liabilities total | ||
| Current owed to participating | 7.22 | 9.22 |
| Short-term deferred tax liabilities | 5.46 | 11.07 |
| Other non-interest bearing current liabilities | 1.69 | 1.28 |
| Current liabilities total | 14.37 | 21.57 |
| Balance sheet total (liabilities) | 32.05 | 57.61 |
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.