Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 30.95 | 4.61 | - 279.11 |
| EBIT | 30.95 | 4.61 | - 279.11 |
| Other financial income | 4.75 | 4.75 | 4.76 |
| Other financial expenses | -0.01 | -0.01 | -0.00 |
| Pre-tax profit | 35.70 | 9.35 | - 274.35 |
| Income taxes | -7.85 | -2.06 | 60.36 |
| Net earnings | 27.84 | 7.29 | - 214.00 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 121.39 | 88.79 | 101.24 |
| Current other receivables | 1.42 | ||
| Current deferred tax assets | 60.36 | ||
| Short term receivables total | 121.39 | 90.21 | 161.60 |
| Cash and bank deposits | 0.03 | 17.72 | |
| Cash and cash equivalents | 0.03 | 17.72 | |
| Balance sheet total (assets) | 121.42 | 90.21 | 179.32 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 27.84 | 7.29 | |
| Retained earnings | -27.84 | -7.29 | 0.00 |
| Profit of the financial year | 27.84 | 7.29 | - 214.00 |
| Shareholders equity total | 107.84 | 87.29 | - 134.00 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.01 | ||
| Current owed to group member | 0.00 | 7.83 | |
| Short-term deferred tax liabilities | 7.85 | 2.06 | |
| Other non-interest bearing current liabilities | 5.73 | 0.85 | 305.49 |
| Current liabilities total | 13.58 | 2.92 | 313.32 |
| Balance sheet total (liabilities) | 121.42 | 90.21 | 179.32 |
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.