Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
External services | -39.56 | -37.01 | -35.19 | -38.63 |
Gross profit | -39.56 | -37.01 | -35.19 | -38.63 |
EBIT | -39.56 | -37.01 | -35.19 | -38.63 |
Other financial income | 97.70 | 197.58 | - 139.44 | 319.86 |
Other financial expenses | -1.68 | -0.17 | -0.20 | |
Pre-tax profit | 56.47 | 160.39 | - 174.62 | 281.02 |
Income taxes | -12.76 | -35.31 | 38.42 | -61.80 |
Net earnings | 43.70 | 125.08 | - 136.21 | 219.22 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Deferred tax assets | 38.42 | |||
Long term receivables total | 38.42 | |||
Inventories total | ||||
Current deferred tax assets | 18.96 | 0.69 | 30.85 | 3.76 |
Short term receivables total | 18.96 | 0.69 | 30.85 | 3.76 |
Other current investments | 3 272.45 | 3 261.16 | 2 940.44 | |
Cash and bank deposits | 59.11 | 214.77 | 329.70 | 3 563.03 |
Cash and cash equivalents | 3 331.56 | 3 475.94 | 3 270.14 | 3 563.03 |
Balance sheet total (assets) | 3 350.52 | 3 476.63 | 3 339.40 | 3 566.80 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Share capital | 865.00 | 865.00 | 865.00 | 865.00 |
Retained earnings | 2 431.82 | 2 475.52 | 2 600.61 | 2 464.40 |
Profit of the financial year | 43.70 | 125.08 | - 136.21 | 219.22 |
Shareholders equity total | 3 340.52 | 3 465.61 | 3 329.40 | 3 548.62 |
Non-current liabilities total | ||||
Other non-interest bearing current liabilities | 10.00 | 11.02 | 10.00 | 18.18 |
Current liabilities total | 10.00 | 11.02 | 10.00 | 18.18 |
Balance sheet total (liabilities) | 3 350.52 | 3 476.63 | 3 339.40 | 3 566.80 |
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.