Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -32.97 |
| Employee benefit expenses | -6.07 |
| EBIT | -39.04 |
| Other financial income | 1.08 |
| Pre-tax profit | -37.97 |
| Income taxes | 8.35 |
| Net earnings | -29.61 |
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. | 1 644.63 | 1 644.63 |
| Current owed by particip. interest comp. | 16.75 | 16.75 |
| Short term receivables total | 1 661.39 | 1 661.39 |
| Balance sheet total (assets) | 1 661.39 | 1 661.39 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Shares repurchased | 1 538.05 | |
| Retained earnings | 1 567.67 | |
| Profit of the financial year | -29.61 | |
| Shareholders equity total | 1 663.05 | 1 663.05 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | -1.66 | -1.66 |
| Current liabilities total | -1.66 | -1.66 |
| Balance sheet total (liabilities) | 1 661.39 | 1 661.39 |
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.