Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -4.94 | -7.13 | -8.00 |
| EBIT | -4.94 | -7.13 | -8.00 |
| Other financial expenses | -0.02 | -1.52 | |
| Net income from associates (fin.) | 14.69 | 242.41 | |
| Pre-tax profit | 9.72 | 235.29 | -9.52 |
| Income taxes | 1.09 | 1.57 | 2.17 |
| Net earnings | 10.81 | 236.86 | -7.34 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Holdings in group member companies | 64.69 | 307.10 | |
| Investments total | 64.69 | 307.10 | |
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 1.09 | 75.20 | 2.17 |
| Short term receivables total | 1.09 | 75.20 | 2.17 |
| Cash and bank deposits | 0.28 | 0.28 | 367.61 |
| Cash and cash equivalents | 0.28 | 0.28 | 367.61 |
| Balance sheet total (assets) | 66.06 | 382.58 | 369.79 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Other reserves | 14.69 | 257.10 | |
| Retained earnings | -14.69 | - 246.29 | 247.67 |
| Profit of the financial year | 10.81 | 236.86 | -7.34 |
| Shareholders equity total | 60.81 | 297.67 | 290.33 |
| Non-current liabilities total | |||
| Current trade creditors | 4.38 | 5.75 | 7.50 |
| Current owed to group member | 5.38 | ||
| Short-term deferred tax liabilities | 72.54 | 70.72 | |
| Other non-interest bearing current liabilities | 0.87 | 1.24 | 1.24 |
| Current liabilities total | 5.24 | 84.91 | 79.46 |
| Balance sheet total (liabilities) | 66.06 | 382.58 | 369.79 |
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.