Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 28 379.84 | 764.36 | -24.64 |
| EBIT | 28 379.84 | 764.36 | -24.64 |
| Other financial income | 537.55 | 35.82 | 18.30 |
| Other financial expenses | - 339.88 | -5.50 | |
| Pre-tax profit | 28 577.52 | 794.68 | -6.34 |
| Income taxes | -6 334.59 | - 176.02 | 5.42 |
| Net earnings | 22 242.93 | 618.66 | -0.92 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 31 608.59 | 902.39 | 931.19 |
| Current deferred tax assets | 5.42 | ||
| Short term receivables total | 31 608.59 | 902.39 | 936.61 |
| Cash and bank deposits | 455.30 | 39.61 | 6.78 |
| Cash and cash equivalents | 455.30 | 39.61 | 6.78 |
| Balance sheet total (assets) | 32 063.89 | 942.00 | 943.39 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 22 000.00 | 750.00 | 700.00 |
| Retained earnings | -22 000.00 | - 507.07 | 161.59 |
| Profit of the financial year | 22 242.93 | 618.66 | -0.92 |
| Shareholders equity total | 22 292.93 | 911.59 | 910.67 |
| Non-current liabilities total | |||
| Current trade creditors | 188.60 | 15.00 | 10.00 |
| Other non-interest bearing current liabilities | 9 582.37 | 15.41 | 22.72 |
| Current liabilities total | 9 770.96 | 30.42 | 32.72 |
| Balance sheet total (liabilities) | 32 063.89 | 942.00 | 943.39 |
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.