Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 183.69 | 136.81 | 113.55 |
| Employee benefit expenses | - 100.00 | -51.59 | - 129.11 |
| EBIT | 83.69 | 85.23 | -15.56 |
| Other financial expenses | -0.51 | -0.88 | |
| Pre-tax profit | 83.69 | 84.71 | -16.44 |
| Income taxes | -18.39 | -18.74 | |
| Net earnings | 65.30 | 65.97 | -16.44 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 38.28 | 44.74 | 19.03 |
| Short term receivables total | 38.28 | 44.74 | 19.03 |
| Cash and bank deposits | 112.60 | 142.81 | 161.13 |
| Cash and cash equivalents | 112.60 | 142.81 | 161.13 |
| Balance sheet total (assets) | 150.88 | 187.55 | 180.16 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 |
| Other reserves | 49.00 | 49.00 | 49.00 |
| Retained earnings | -49.00 | 16.30 | 82.26 |
| Profit of the financial year | 65.30 | 65.97 | -16.44 |
| Shareholders equity total | 66.30 | 132.26 | 115.82 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 18.39 | 37.65 | 15.62 |
| Other non-interest bearing current liabilities | 66.20 | 17.64 | 48.72 |
| Current liabilities total | 84.59 | 55.29 | 64.34 |
| Balance sheet total (liabilities) | 150.88 | 187.55 | 180.16 |
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.