Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 85.35 | 27.30 | 31.53 | -5.77 |
| Costs of management | -5.77 | |||
| Employee benefit expenses | -45.29 | |||
| EBIT | 85.35 | 27.30 | -13.76 | -5.77 |
| Other financial expenses | -9.29 | -0.00 | ||
| Pre-tax profit | 85.35 | 27.30 | -23.04 | -5.77 |
| Income taxes | -18.78 | -6.01 | 0.03 | |
| Net earnings | 66.57 | 21.29 | -23.01 | -5.77 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 72.69 | 37.25 | 4.06 | |
| Current other receivables | 0.00 | 0.00 | 0.00 | 11.75 |
| Current deferred tax assets | 2.00 | |||
| Short term receivables total | 72.69 | 37.25 | 4.06 | 13.75 |
| Cash and bank deposits | 62.16 | 52.61 | 76.59 | 0.12 |
| Cash and cash equivalents | 62.16 | 52.61 | 76.59 | 0.12 |
| Balance sheet total (assets) | 134.85 | 89.86 | 80.65 | 13.87 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Shares repurchased | 49.90 | |||
| Other reserves | 16.64 | 51.41 | 51.41 | 51.41 |
| Retained earnings | -66.54 | -21.26 | -13.45 | -36.46 |
| Profit of the financial year | 66.57 | 21.29 | -23.01 | -5.77 |
| Shareholders equity total | 66.57 | 51.44 | 14.95 | 9.18 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 18.78 | 24.78 | 30.57 | |
| Other non-interest bearing current liabilities | 49.51 | 13.65 | 35.13 | 4.70 |
| Current liabilities total | 68.28 | 38.43 | 65.70 | 4.70 |
| Balance sheet total (liabilities) | 134.85 | 89.86 | 80.65 | 13.87 |
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.