Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | - 179.53 | - 177.63 |
| External services | -9.38 | -8.13 |
| Gross profit | - 188.91 | - 185.75 |
| EBIT | - 188.91 | - 185.75 |
| Other financial expenses | -8.83 | -11.72 |
| Pre-tax profit | - 197.74 | - 197.48 |
| Net earnings | - 197.74 | - 197.48 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 2.12 |
| Short term receivables total | 2.12 |
| Balance sheet total (assets) | 2.12 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Retained earnings | - 140.19 | - 337.93 |
| Profit of the financial year | - 197.74 | - 197.48 |
| Shareholders equity total | - 257.93 | - 455.41 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.00 | |
| Current trade creditors | 58.18 | 76.75 |
| Current owed to participating | 0.00 | 50.16 |
| Current owed to group member | 201.87 | 328.50 |
| Current liabilities total | 260.05 | 455.41 |
| Balance sheet total (liabilities) | 2.12 |
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.