Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -6.25 | -6.25 |
| EBIT | -6.25 | -6.25 |
| Other financial income | 160.38 | 243.72 |
| Pre-tax profit | 154.13 | 237.47 |
| Income taxes | -33.90 | -52.23 |
| Net earnings | 120.22 | 185.24 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 12 152.60 | 12 356.17 |
| Short term receivables total | 12 152.60 | 12 356.17 |
| Balance sheet total (assets) | 12 152.60 | 12 356.17 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Share premium account | 11 942.23 | 11 942.23 |
| Retained earnings | 120.22 | |
| Profit of the financial year | 120.22 | 185.24 |
| Shareholders equity total | 12 112.45 | 12 297.69 |
| Non-current liabilities total | ||
| Current trade creditors | 6.25 | 6.25 |
| Short-term deferred tax liabilities | 33.90 | 52.23 |
| Current liabilities total | 40.15 | 58.48 |
| Balance sheet total (liabilities) | 12 152.60 | 12 356.17 |
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.