Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 46.27 | 15.60 | 51.67 | -71.11 |
EBIT | 46.27 | 15.60 | 51.67 | -71.11 |
Other financial income | 0.00 | 4.91 | 4.72 | |
Other financial expenses | -11.25 | -6.96 | -1.12 | -6.09 |
Pre-tax profit | 35.02 | 8.64 | 55.47 | -72.47 |
Income taxes | -8.69 | -2.82 | -12.43 | |
Net earnings | 26.33 | 5.83 | 43.04 | -72.47 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Finished products/goods | 223.17 | 128.31 | 72.54 | 6.33 |
Inventories total | 223.17 | 128.31 | 72.54 | 6.33 |
Current trade debtors | 8.00 | 0.43 | ||
Current amounts owed by group member comp. | 2.10 | |||
Current other receivables | 72.98 | 28.01 | ||
Short term receivables total | 8.00 | 75.52 | 28.01 | |
Cash and bank deposits | 0.12 | 3.26 | 11.28 | |
Cash and cash equivalents | 0.12 | 3.26 | 11.28 | |
Balance sheet total (assets) | 231.28 | 131.57 | 159.34 | 34.34 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
Shares repurchased | 73.00 | |||
Retained earnings | 26.33 | -40.84 | 2.20 | |
Profit of the financial year | 26.33 | 5.83 | 43.04 | -72.47 |
Shareholders equity total | 76.33 | 82.16 | 125.20 | -20.28 |
Non-current deferred tax liabilities | 8.69 | 2.82 | 12.43 | |
Non-current liabilities total | 8.69 | 2.82 | 12.43 | |
Current loans from credit institutions | 0.33 | |||
Advances received | 5.00 | |||
Current trade creditors | 15.00 | 15.00 | ||
Current owed to group member | 86.24 | 14.48 | 18.08 | |
Short-term deferred tax liabilities | 8.69 | 2.82 | ||
Other non-interest bearing current liabilities | 45.02 | 8.43 | 13.90 | 36.22 |
Current liabilities total | 146.27 | 46.60 | 21.71 | 54.62 |
Balance sheet total (liabilities) | 231.28 | 131.57 | 159.34 | 34.34 |
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.