Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 192.38 | 175.05 |
| Employee benefit expenses | - 122.97 | - 133.25 |
| EBIT | 69.41 | 41.81 |
| Pre-tax profit | 69.41 | 41.81 |
| Income taxes | -15.38 | -9.20 |
| Net earnings | 54.03 | 32.61 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 139.11 | 161.70 |
| Current other receivables | 0.00 | |
| Short term receivables total | 139.11 | 161.70 |
| Cash and bank deposits | 79.55 | 217.17 |
| Cash and cash equivalents | 79.55 | 217.17 |
| Balance sheet total (assets) | 218.66 | 378.87 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Retained earnings | 54.03 | |
| Profit of the financial year | 54.03 | 32.61 |
| Shareholders equity total | 55.03 | 87.65 |
| Non-current liabilities total | ||
| Current trade creditors | 105.57 | 198.66 |
| Current owed to participating | 27.57 | 49.57 |
| Short-term deferred tax liabilities | 15.38 | 24.58 |
| Other non-interest bearing current liabilities | 15.10 | 18.41 |
| Current liabilities total | 163.62 | 291.23 |
| Balance sheet total (liabilities) | 218.66 | 378.87 |
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.