Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 102.06 | 267.31 |
| Total depreciation | -8.00 | -8.00 |
| EBIT | 94.06 | 259.31 |
| Other financial income | 0.05 | |
| Other financial expenses | -12.89 | -9.11 |
| Pre-tax profit | 81.17 | 250.25 |
| Income taxes | -20.55 | -56.39 |
| Net earnings | 60.62 | 193.87 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 32.00 | 24.00 |
| Tangible assets total | 32.00 | 24.00 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 491.43 | 642.65 |
| Cash and cash equivalents | 491.43 | 642.65 |
| Balance sheet total (assets) | 523.43 | 666.65 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 60.62 | |
| Profit of the financial year | 60.62 | 193.87 |
| Shareholders equity total | 110.62 | 304.48 |
| Provisions | 0.44 | 0.33 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 20.73 | 77.51 |
| Other non-interest bearing current liabilities | 391.64 | 284.32 |
| Current liabilities total | 412.37 | 361.83 |
| Balance sheet total (liabilities) | 523.43 | 666.65 |
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.