Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 709.20 | -18.52 |
| Total depreciation | -2.19 | |
| EBIT | 707.00 | -18.52 |
| Other financial income | 41.63 | 21.64 |
| Pre-tax profit | 748.63 | 3.12 |
| Income taxes | - 158.10 | -0.68 |
| Net earnings | 590.53 | 2.43 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 1 300.20 | 151.00 |
| Short term receivables total | 1 300.20 | 151.00 |
| Balance sheet total (assets) | 1 300.20 | 151.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 135.00 | 135.00 |
| Shares repurchased | 1 000.00 | |
| Retained earnings | - 587.65 | 2.88 |
| Profit of the financial year | 590.53 | 2.43 |
| Shareholders equity total | 1 137.88 | 140.32 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 10.00 |
| Short-term deferred tax liabilities | 152.32 | 0.68 |
| Current liabilities total | 162.32 | 10.69 |
| Balance sheet total (liabilities) | 1 300.20 | 151.00 |
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.