Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -0.39 | -0.01 |
| Gross profit | -0.39 | -0.01 |
| EBIT | -0.39 | -0.01 |
| Other financial income | 32.43 | |
| Reduction non-current investment assets | -4.18 | |
| Pre-tax profit | -4.57 | 32.42 |
| Income taxes | 2.98 | -14.82 |
| Net earnings | -1.59 | 17.61 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 4.69 | |
| Short term receivables total | 4.69 | |
| Other current investments | 241.65 | 165.39 |
| Cash and bank deposits | 25.61 | 26.78 |
| Cash and cash equivalents | 267.26 | 192.17 |
| Balance sheet total (assets) | 271.95 | 192.17 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Shares repurchased | 100.00 | 105.00 |
| Other reserves | 358.72 | 358.72 |
| Retained earnings | - 265.18 | - 371.77 |
| Profit of the financial year | -1.59 | 17.61 |
| Shareholders equity total | 271.95 | 189.56 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 1.93 | |
| Other non-interest bearing current liabilities | 0.68 | |
| Current liabilities total | 2.61 | |
| Balance sheet total (liabilities) | 271.95 | 192.17 |
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.