Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 10.00 | - 464.12 |
| External services | -5.00 | -5.38 |
| Gross profit | 5.00 | - 469.49 |
| EBIT | 5.00 | - 469.49 |
| Other financial income | 3.00 | 3.19 |
| Pre-tax profit | 8.00 | - 466.30 |
| Net earnings | 8.00 | - 466.30 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 363.00 | |
| Investments total | 363.00 | |
| Non-curr. owed by particip. interest comp. | 159.00 | 60.01 |
| Long term receivables total | 159.00 | 60.01 |
| Inventories total | ||
| Short term receivables total | ||
| Balance sheet total (assets) | 522.00 | 60.01 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Other reserves | 300.00 | |
| Retained earnings | -1.00 | 306.68 |
| Profit of the financial year | 8.00 | - 466.30 |
| Shareholders equity total | 357.00 | - 109.62 |
| Non-current other liabilities | 161.00 | 166.13 |
| Non-current liabilities total | 161.00 | 166.13 |
| Other non-interest bearing current liabilities | 4.00 | 3.50 |
| Current liabilities total | 4.00 | 3.50 |
| Balance sheet total (liabilities) | 522.00 | 60.01 |
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.