Income statement (kDKK)
| 2016 | 2017 | 2018 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 62.94 | 29.24 | 130.40 | 261.75 |
| Employee benefit expenses | -29.15 | |||
| EBIT | 33.79 | 29.24 | 130.40 | 261.75 |
| Other financial expenses | -1.52 | -2.00 | -2.25 | -2.50 |
| Pre-tax profit | 32.54 | 27.24 | 128.15 | 259.25 |
| Income taxes | -7.37 | -5.99 | -28.19 | -57.04 |
| Net earnings | 25.17 | 21.25 | 99.96 | 202.22 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 13.43 | 10.99 | 137.65 |
| Current other receivables | -13.38 | ||
| Current deferred tax assets | 13.38 | ||
| Short term receivables total | 13.43 | 10.99 | 137.65 |
| Cash and bank deposits | 6.04 | 0.41 | 1.90 |
| Cash and cash equivalents | 6.04 | 0.41 | 1.90 |
| Balance sheet total (assets) | 19.47 | 11.40 | 139.55 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2020 | |
|---|---|---|---|---|
| Share capital | 2.00 | 2.00 | 2.00 | 2.00 |
| Shares repurchased | 60.00 | |||
| Retained earnings | -47.45 | -22.28 | -61.03 | - 245.14 |
| Profit of the financial year | 25.17 | 21.25 | 99.96 | 202.22 |
| Shareholders equity total | -20.28 | 0.97 | 100.93 | -40.92 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 0.23 | |||
| Current trade creditors | 28.21 | |||
| Short-term deferred tax liabilities | 7.10 | 5.99 | 34.19 | 40.92 |
| Other non-interest bearing current liabilities | 4.20 | 4.43 | 4.43 | |
| Current liabilities total | 39.75 | 10.43 | 38.62 | 40.92 |
| Balance sheet total (liabilities) | 19.47 | 11.40 | 139.55 |
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.