Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -5.00 | -5.00 | -5.31 |
| EBIT | -5.00 | -5.00 | -5.31 |
| Net income from associates (fin.) | 142.34 | - 305.70 | -93.25 |
| Pre-tax profit | 137.34 | - 310.70 | -98.56 |
| Net earnings | 137.34 | - 310.70 | -98.56 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 896.79 | 566.10 | 97.85 |
| Investments total | 896.79 | 566.10 | 97.85 |
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 4.42 | 0.42 | 180.70 |
| Cash and cash equivalents | 4.42 | 0.42 | 180.70 |
| Balance sheet total (assets) | 901.21 | 566.51 | 278.55 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 24.00 | 52.90 | 67.50 |
| Other reserves | 34.66 | ||
| Retained earnings | 575.21 | 694.31 | 179.61 |
| Profit of the financial year | 137.34 | - 310.70 | -98.56 |
| Shareholders equity total | 896.21 | 561.51 | 273.55 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 5.00 | 5.00 | 5.00 |
| Current liabilities total | 5.00 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 901.21 | 566.51 | 278.55 |
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.