Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | ||
| Costs of management | -2.58 | -2.52 |
| EBIT | -2.58 | -2.52 |
| Net income from associates (fin.) | 73.45 | -11.68 |
| Pre-tax profit | 70.87 | -14.21 |
| Net earnings | 70.87 | -14.21 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Holdings in group member companies | 52.40 | 40.72 |
| Investments total | 52.40 | 40.72 |
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 75.00 | |
| Short term receivables total | 75.00 | |
| Cash and bank deposits | 49.93 | 32.40 |
| Cash and cash equivalents | 49.93 | 32.40 |
| Balance sheet total (assets) | 177.33 | 73.12 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.01 | 0.01 |
| Shares repurchased | 50.00 | |
| Other reserves | 77.40 | 65.72 |
| Retained earnings | -28.12 | 14.44 |
| Profit of the financial year | 70.87 | -14.21 |
| Shareholders equity total | 170.16 | 65.95 |
| Non-current liabilities total | ||
| Current trade creditors | 2.50 | |
| Current owed to participating | 4.67 | 4.67 |
| Other non-interest bearing current liabilities | 2.50 | |
| Current liabilities total | 7.17 | 7.17 |
| Balance sheet total (liabilities) | 177.33 | 73.12 |
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.