Income statement (kDKK)
2017 | 2018 | 2019 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | -15.32 | 380.46 | 748.77 |
Employee benefit expenses | - 309.13 | - 443.16 | |
EBIT | -15.32 | 71.33 | 305.61 |
Other financial expenses | -0.02 | -0.57 | |
Pre-tax profit | -15.32 | 71.31 | 305.04 |
Income taxes | 3.37 | -15.69 | -67.10 |
Net earnings | -11.95 | 55.62 | 237.94 |
Assets (kDKK)
2017 | 2018 | 2019 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 188.81 | 185.37 | |
Current other receivables | 411.00 | ||
Current deferred tax assets | 3.37 | ||
Short term receivables total | 3.37 | 188.81 | 596.37 |
Cash and bank deposits | 30.40 | 180.23 | |
Cash and cash equivalents | 30.40 | 180.23 | |
Balance sheet total (assets) | 3.37 | 219.21 | 776.60 |
Equity and liabilities (kDKK)
2017 | 2018 | 2019 | |
---|---|---|---|
Share capital | 0.00 | 0.00 | 0.00 |
Other reserves | 0.00 | 40.00 | |
Retained earnings | -11.95 | 3.67 | |
Profit of the financial year | -11.95 | 55.62 | 237.94 |
Shareholders equity total | -11.95 | 43.67 | 281.61 |
Provisions | -0.00 | ||
Non-current liabilities total | |||
Current trade creditors | 1.93 | 10.26 | |
Short-term deferred tax liabilities | 15.69 | 82.79 | |
Other non-interest bearing current liabilities | 15.32 | 157.92 | 401.94 |
Current liabilities total | 15.32 | 175.54 | 494.99 |
Balance sheet total (liabilities) | 3.37 | 219.21 | 776.60 |
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.