Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 204.35 | 7.84 |
| External services | -0.88 | -0.80 |
| Gross profit | 203.47 | 7.04 |
| EBIT | 203.47 | 7.04 |
| Other financial expenses | -1.39 | |
| Pre-tax profit | 203.47 | 5.65 |
| Income taxes | -44.75 | -1.24 |
| Net earnings | 158.72 | 4.41 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 203.47 | 156.71 |
| Cash and cash equivalents | 203.47 | 156.71 |
| Balance sheet total (assets) | 203.47 | 156.71 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Shares repurchased | 52.90 | 54.00 |
| Retained earnings | -52.90 | 51.82 |
| Profit of the financial year | 158.72 | 4.41 |
| Shareholders equity total | 158.72 | 110.23 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 44.75 | 46.49 |
| Current liabilities total | 44.75 | 46.49 |
| Balance sheet total (liabilities) | 203.47 | 156.71 |
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.