Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 35.45 | -13.50 | -12.55 |
| Employee benefit expenses | -32.73 | ||
| EBIT | 2.71 | -13.50 | -12.55 |
| Other financial income | 20.06 | 18.04 | 20.76 |
| Other financial expenses | -5.60 | -0.95 | |
| Pre-tax profit | 17.18 | 3.59 | 8.21 |
| Income taxes | -3.76 | -0.81 | -1.80 |
| Net earnings | 13.41 | 2.78 | 6.41 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 465.41 | 466.58 | 8.89 |
| Short term receivables total | 465.41 | 466.58 | 8.89 |
| Cash and bank deposits | 8.92 | 4.23 | 469.18 |
| Cash and cash equivalents | 8.92 | 4.23 | 469.18 |
| Balance sheet total (assets) | 474.33 | 470.81 | 478.06 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | 364.17 | 377.59 | 380.37 |
| Profit of the financial year | 13.41 | 2.78 | 6.41 |
| Shareholders equity total | 427.59 | 430.37 | 436.78 |
| Non-current liabilities total | |||
| Current trade creditors | 12.00 | 11.88 | |
| Current owed to participating | 27.73 | ||
| Short-term deferred tax liabilities | 3.76 | 0.84 | 1.80 |
| Other non-interest bearing current liabilities | 15.25 | 27.61 | 27.61 |
| Current liabilities total | 46.75 | 40.45 | 41.29 |
| Balance sheet total (liabilities) | 474.33 | 470.81 | 478.06 |
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.