Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | ||||
| Costs of management | -4.44 | |||
| EBIT | -4.44 | |||
| Other financial income | 8.10 | 9.04 | 8.17 | 7.29 |
| Other financial expenses | -0.14 | -0.11 | ||
| Pre-tax profit | 3.67 | 9.04 | 8.03 | 7.17 |
| Income taxes | -0.81 | -1.99 | -1.77 | |
| Net earnings | 2.86 | 7.05 | 6.26 | 7.17 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 104.41 | 104.41 | 104.41 | 199.81 |
| Short term receivables total | 104.41 | 104.41 | 104.41 | 199.81 |
| Cash and bank deposits | 403.10 | 412.14 | 420.14 | 327.38 |
| Cash and cash equivalents | 403.10 | 412.14 | 420.14 | 327.38 |
| Balance sheet total (assets) | 507.51 | 516.55 | 524.55 | 527.19 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 3.85 | 6.71 | 13.75 | 20.02 |
| Profit of the financial year | 2.86 | 7.05 | 6.26 | 7.17 |
| Shareholders equity total | 506.71 | 513.75 | 520.02 | 527.19 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 0.81 | 2.79 | 4.54 | |
| Current liabilities total | 0.81 | 2.79 | 4.54 | |
| Balance sheet total (liabilities) | 507.51 | 516.55 | 524.55 | 527.19 |
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.