Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -11.63 | -4.50 | -6.75 | -4.63 |
| EBIT | -11.63 | -4.50 | -6.75 | -4.63 |
| Net income from associates (fin.) | 101.83 | 2.90 | -73.75 | - 258.93 |
| Pre-tax profit | 90.20 | -1.60 | -80.49 | - 263.56 |
| Income taxes | 0.96 | -3.31 | ||
| Net earnings | 91.16 | -4.92 | -80.49 | - 263.56 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Participating interests | 753.60 | 756.50 | 511.25 | 252.32 |
| Investments total | 753.60 | 756.50 | 511.25 | 252.32 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current owed by particip. interest comp. | 245.00 | |||
| Current deferred tax assets | 3.31 | |||
| Short term receivables total | 248.31 | |||
| Cash and bank deposits | 0.44 | 10.94 | 4.69 | 0.06 |
| Cash and cash equivalents | 0.44 | 10.94 | 4.69 | 0.06 |
| Balance sheet total (assets) | 1 002.35 | 767.44 | 515.94 | 252.38 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 55.00 | 55.00 | 55.00 | 55.00 |
| Share premium account | 951.00 | |||
| Shares repurchased | 90.00 | |||
| Retained earnings | - 111.56 | 540.60 | 535.69 | 455.19 |
| Profit of the financial year | 91.16 | -4.92 | -80.49 | - 263.56 |
| Shareholders equity total | 985.60 | 680.69 | 510.19 | 246.63 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 16.75 | 86.75 | 5.75 | 5.75 |
| Current liabilities total | 16.75 | 86.75 | 5.75 | 5.75 |
| Balance sheet total (liabilities) | 1 002.35 | 767.44 | 515.94 | 252.38 |
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.