Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -6.00 | -6.43 |
| EBIT | -6.00 | -6.43 |
| Other financial income | 230.83 | |
| Other financial expenses | -20.00 | -11.44 |
| Pre-tax profit | -26.00 | 212.96 |
| Net earnings | -26.00 | 212.96 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Holdings in group member companies | 25.00 | 25.00 |
| Investments total | 25.00 | 25.00 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 0.07 | |
| Cash and cash equivalents | 0.07 | |
| Balance sheet total (assets) | 25.00 | 25.07 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | - 515.00 | - 541.45 |
| Profit of the financial year | -26.00 | 212.96 |
| Shareholders equity total | - 491.00 | - 278.49 |
| Non-current liabilities total | ||
| Current owed to participating | 276.00 | 297.46 |
| Current owed to group member | 234.00 | |
| Other non-interest bearing current liabilities | 6.00 | 6.10 |
| Current liabilities total | 516.00 | 303.56 |
| Balance sheet total (liabilities) | 25.00 | 25.07 |
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.