Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 6.16 | 21.69 | 21.09 |
| Total depreciation | -4.73 | -4.38 | -4.38 |
| EBIT | 1.43 | 17.30 | 16.71 |
| Other financial expenses | -0.78 | -0.87 | |
| Pre-tax profit | 1.43 | 16.53 | 15.84 |
| Income taxes | -1.43 | -4.60 | -4.44 |
| Net earnings | 11.93 | 11.39 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 521.68 | 517.29 | 512.91 |
| Tangible assets total | 521.68 | 517.29 | 512.91 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 194.20 | 211.11 | 235.15 |
| Cash and cash equivalents | 194.20 | 211.11 | 235.15 |
| Balance sheet total (assets) | 715.88 | 728.40 | 748.06 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 700.00 | 700.00 | 700.00 |
| Retained earnings | 11.93 | ||
| Profit of the financial year | 11.93 | 11.39 | |
| Shareholders equity total | 700.00 | 711.93 | 723.32 |
| Non-current other liabilities | 6.45 | ||
| Non-current liabilities total | 6.45 | ||
| Advances received | 4.00 | ||
| Current trade creditors | 4.00 | 4.00 | 7.82 |
| Current owed to group member | 1.43 | 6.03 | |
| Other non-interest bearing current liabilities | 12.47 | 10.89 | |
| Current liabilities total | 9.42 | 16.48 | 24.74 |
| Balance sheet total (liabilities) | 715.88 | 728.40 | 748.06 |
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.