Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -1.50 | ||
| EBIT | -1.50 | ||
| Net income from associates (fin.) | -5.30 | 13.46 | 1.68 |
| Pre-tax profit | -5.30 | 13.46 | 0.18 |
| Net earnings | -5.30 | 13.46 | 0.18 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 7.20 | 20.66 | 22.34 |
| Investments total | 7.20 | 20.66 | 22.34 |
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Balance sheet total (assets) | 7.20 | 20.66 | 22.34 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 12.50 | 12.50 | 12.50 |
| Other reserves | 8.16 | 9.84 | |
| Retained earnings | -13.46 | -1.68 | |
| Profit of the financial year | -5.30 | 13.46 | 0.18 |
| Shareholders equity total | 7.20 | 20.66 | 20.84 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 1.50 | ||
| Current liabilities total | 1.50 | ||
| Balance sheet total (liabilities) | 7.20 | 20.66 | 22.34 |
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.