Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -5.00 | -5.00 | -8.88 |
| Gross profit | -5.00 | -5.00 | -8.88 |
| EBIT | -5.00 | -5.00 | -8.88 |
| Other financial income | 17.00 | 17.00 | 11.57 |
| Pre-tax profit | 12.00 | 12.00 | 2.70 |
| Income taxes | -3.00 | -3.00 | -0.59 |
| Net earnings | 9.00 | 9.00 | 2.10 |
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. | 483.00 | 489.00 | 491.12 |
| Current other receivables | 92.00 | 94.00 | 96.18 |
| Short term receivables total | 575.00 | 583.00 | 587.30 |
| Balance sheet total (assets) | 575.00 | 583.00 | 587.30 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 |
| Retained earnings | 59.00 | 68.00 | 77.00 |
| Profit of the financial year | 9.00 | 9.00 | 2.10 |
| Shareholders equity total | 568.00 | 577.00 | 579.11 |
| Non-current liabilities total | |||
| Current trade creditors | 2.00 | 1.00 | 5.00 |
| Short-term deferred tax liabilities | 5.00 | 5.00 | 3.20 |
| Current liabilities total | 7.00 | 6.00 | 8.20 |
| Balance sheet total (liabilities) | 575.00 | 583.00 | 587.30 |
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.