Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 055.37 | 502.72 | 6.56 | 62.01 |
| EBIT | 1 055.37 | 502.72 | 6.56 | 62.01 |
| Other financial expenses | -3.35 | -6.17 | -4.53 | -7.38 |
| Pre-tax profit | 1 052.02 | 496.55 | 2.03 | 54.63 |
| Income taxes | - 231.64 | - 109.30 | -1.06 | -12.08 |
| Net earnings | 820.38 | 387.25 | 0.98 | 42.55 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 98.40 | 77.50 | 23.88 | |
| Current other receivables | 4.54 | 11.89 | ||
| Current deferred tax assets | 40.65 | 29.54 | ||
| Short term receivables total | 98.40 | 77.50 | 69.07 | 41.42 |
| Cash and bank deposits | 1 401.83 | 1 174.30 | 602.64 | 526.38 |
| Cash and cash equivalents | 1 401.83 | 1 174.30 | 602.64 | 526.38 |
| Balance sheet total (assets) | 1 500.23 | 1 251.80 | 671.71 | 567.80 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 819.00 | 385.00 | ||
| Retained earnings | - 818.44 | - 383.06 | 4.19 | 5.17 |
| Profit of the financial year | 820.38 | 387.25 | 0.98 | 42.55 |
| Shareholders equity total | 1 320.94 | 889.19 | 505.17 | 547.72 |
| Non-current liabilities total | ||||
| Current trade creditors | 64.01 | 89.91 | 27.96 | 20.00 |
| Short-term deferred tax liabilities | 76.88 | 66.93 | 0.09 | |
| Other non-interest bearing current liabilities | 38.40 | 205.76 | 138.58 | |
| Current liabilities total | 179.30 | 362.61 | 166.54 | 20.09 |
| Balance sheet total (liabilities) | 1 500.23 | 1 251.80 | 671.71 | 567.80 |
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.