Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -9.00 |
| Total depreciation | - 156.24 |
| EBIT | - 165.24 |
| Other financial expenses | -37.23 |
| Net income from associates (fin.) | -63.00 |
| Pre-tax profit | - 265.47 |
| Income taxes | 5.07 |
| Net earnings | - 260.41 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible rights | 1 102.21 |
| Intangible assets total | 1 102.21 |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 8.01 |
| Short term receivables total | 8.01 |
| Balance sheet total (assets) | 1 110.22 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 50.00 |
| Retained earnings | 80.96 |
| Profit of the financial year | - 260.41 |
| Shareholders equity total | - 129.44 |
| Non-current owed to group member | 1 222.41 |
| Non-current liabilities total | 1 222.41 |
| Current trade creditors | 17.25 |
| Current owed to group member | 0.00 |
| Other non-interest bearing current liabilities | -0.00 |
| Current liabilities total | 17.25 |
| Balance sheet total (liabilities) | 1 110.22 |
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.