Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -6.25 | -6.25 | -8.93 |
| EBIT | -6.25 | -6.25 | -8.93 |
| Other financial income | 15.12 | 15.55 | 15.75 |
| Pre-tax profit | 8.87 | 9.31 | 6.82 |
| Income taxes | -1.95 | -2.05 | -1.50 |
| Net earnings | 6.92 | 7.26 | 5.32 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 308.64 | 315.93 | 320.79 |
| Short term receivables total | 308.64 | 315.93 | 320.79 |
| Balance sheet total (assets) | 308.64 | 315.93 | 320.79 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 |
| Retained earnings | - 308.50 | - 301.58 | - 294.32 |
| Profit of the financial year | 6.92 | 7.26 | 5.32 |
| Shareholders equity total | 298.42 | 305.68 | 310.99 |
| Non-current deferred tax liabilities | 1.95 | 2.05 | 1.50 |
| Non-current liabilities total | 1.95 | 2.05 | 1.50 |
| Short-term deferred tax liabilities | 2.01 | 1.95 | 2.05 |
| Other non-interest bearing current liabilities | 6.25 | 6.25 | 6.25 |
| Current liabilities total | 8.27 | 8.20 | 8.30 |
| Balance sheet total (liabilities) | 308.64 | 315.93 | 320.79 |
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.