Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -17.41 | -30.88 | -12.11 | -12.04 |
| EBIT | -17.41 | -30.88 | -12.11 | -12.04 |
| Other financial income | 342.69 | 205.97 | 31.40 | 149.72 |
| Other financial expenses | -60.59 | -50.04 | -0.07 | |
| Pre-tax profit | 264.69 | 125.05 | 19.28 | 137.61 |
| Income taxes | -58.46 | -27.70 | -4.22 | -30.27 |
| Net earnings | 206.23 | 97.36 | 15.06 | 107.33 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Other current investments | 5 675.71 | 5 704.38 | 4 718.77 | 4 768.41 |
| Cash and bank deposits | 122.23 | 0.78 | 0.74 | 18.83 |
| Cash and cash equivalents | 5 797.93 | 5 705.16 | 4 719.51 | 4 787.24 |
| Balance sheet total (assets) | 5 797.93 | 5 705.16 | 4 719.51 | 4 787.24 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 4 121.54 | 4 327.77 | 4 425.12 | 4 440.18 |
| Profit of the financial year | 206.23 | 97.36 | 15.06 | 107.33 |
| Shareholders equity total | 4 527.77 | 4 625.12 | 4 640.18 | 4 747.52 |
| Non-current liabilities total | ||||
| Current trade creditors | 7.25 | 7.25 | 7.25 | 7.25 |
| Current owed to participating | 1 249.96 | 1 030.74 | 71.59 | 2.20 |
| Short-term deferred tax liabilities | 12.96 | 42.05 | 0.49 | 30.27 |
| Current liabilities total | 1 270.16 | 1 080.04 | 79.33 | 39.72 |
| Balance sheet total (liabilities) | 5 797.93 | 5 705.16 | 4 719.51 | 4 787.24 |
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.