Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -9.38 | -20.88 |
| EBIT | -9.38 | -20.88 |
| Other financial income | 626.64 | |
| Other financial expenses | -52.23 | - 393.71 |
| Net income from associates (fin.) | 10 709.70 | |
| Pre-tax profit | 11 274.74 | - 414.59 |
| Income taxes | - 124.30 | 86.62 |
| Net earnings | 11 150.44 | - 327.97 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 30.57 | |
| Current deferred tax assets | 86.62 | |
| Short term receivables total | 30.57 | 86.62 |
| Other current investments | 10 072.72 | |
| Cash and bank deposits | 6 609.63 | 1 367.43 |
| Cash and cash equivalents | 16 682.35 | 1 367.43 |
| Balance sheet total (assets) | 16 712.92 | 1 454.04 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 1 666.67 | 1 666.67 |
| Shares repurchased | 14 911.83 | |
| Retained earnings | -11 150.44 | |
| Profit of the financial year | 11 150.44 | - 327.97 |
| Shareholders equity total | 16 578.50 | 1 338.70 |
| Non-current liabilities total | ||
| Current trade creditors | 9.38 | 20.88 |
| Current owed to group member | 94.47 | |
| Short-term deferred tax liabilities | 125.05 | |
| Current liabilities total | 134.42 | 115.35 |
| Balance sheet total (liabilities) | 16 712.92 | 1 454.04 |
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.