Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -7.00 | -8.37 | -8.00 | -8.00 | -6.88 |
EBIT | -7.00 | -8.37 | -8.00 | -8.00 | -6.88 |
Other financial income | 44.00 | 41.13 | 36.40 | 119.08 | 11.90 |
Other financial expenses | - 112.16 | -0.01 | -0.13 | ||
Pre-tax profit | 37.00 | 32.76 | -83.76 | 111.07 | 4.89 |
Income taxes | -5.00 | -30.00 | |||
Net earnings | 37.00 | 32.76 | -88.76 | 81.07 | 4.89 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current other receivables | 1.70 | ||||
Current deferred tax assets | 37.00 | 37.36 | 36.27 | 6.05 | 6.14 |
Short term receivables total | 37.00 | 37.36 | 37.97 | 6.05 | 6.14 |
Other current investments | 1 422.00 | 1 466.68 | 1 304.52 | 1 319.41 | 1 229.47 |
Cash and bank deposits | 31.00 | 19.38 | 12.17 | 20.26 | 15.01 |
Cash and cash equivalents | 1 453.00 | 1 486.06 | 1 316.69 | 1 339.67 | 1 244.47 |
Balance sheet total (assets) | 1 490.00 | 1 523.42 | 1 354.66 | 1 345.73 | 1 250.61 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 80.00 | 90.00 | 100.00 | 110.00 | |
Retained earnings | 1 321.00 | 1 277.66 | 1 220.42 | 1 031.66 | 1 002.72 |
Profit of the financial year | 37.00 | 32.76 | -88.76 | 81.07 | 4.89 |
Shareholders equity total | 1 483.00 | 1 515.42 | 1 346.66 | 1 337.72 | 1 242.61 |
Non-current liabilities total | |||||
Other non-interest bearing current liabilities | 7.00 | 8.00 | 8.00 | 8.00 | 8.00 |
Current liabilities total | 7.00 | 8.00 | 8.00 | 8.00 | 8.00 |
Balance sheet total (liabilities) | 1 490.00 | 1 523.42 | 1 354.66 | 1 345.73 | 1 250.61 |
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.