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.