Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -14.00 | -15.00 | -14.48 |
| EBIT | -14.00 | -15.00 | -14.48 |
| Other financial income | 32.00 | 33.00 | 33.18 |
| Pre-tax profit | 18.00 | 18.00 | 18.70 |
| Net earnings | 18.00 | 18.00 | 18.70 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 810.00 | 857.00 | 830.77 |
| Prepayments and accrued income | 32.81 | ||
| Current other receivables | 0.15 | ||
| Short term receivables total | 810.00 | 857.00 | 863.73 |
| Cash and bank deposits | 30.00 | 1.00 | 13.32 |
| Cash and cash equivalents | 30.00 | 1.00 | 13.32 |
| Balance sheet total (assets) | 840.00 | 858.00 | 877.05 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 |
| Retained earnings | 312.00 | 330.00 | 348.05 |
| Profit of the financial year | 18.00 | 18.00 | 18.70 |
| Shareholders equity total | 830.00 | 848.00 | 866.75 |
| Non-current liabilities total | |||
| Current trade creditors | 10.00 | 10.00 | 10.30 |
| Current liabilities total | 10.00 | 10.00 | 10.30 |
| Balance sheet total (liabilities) | 840.00 | 858.00 | 877.05 |
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.