Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 211.97 | 488.08 |
| EBIT | 211.97 | 488.08 |
| Other financial income | -0.00 | 0.06 |
| Other financial expenses | -1.96 | -0.44 |
| Pre-tax profit | 210.01 | 487.70 |
| Income taxes | -48.92 | - 107.38 |
| Net earnings | 161.09 | 380.32 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current loans receivable | 8 795.94 | 4 005.55 |
| Long term receivables total | 8 795.94 | 4 005.55 |
| Inventories total | ||
| Current deferred tax assets | 175.09 | |
| Short term receivables total | 175.09 | |
| Cash and bank deposits | 383.42 | 5 084.02 |
| Cash and cash equivalents | 383.42 | 5 084.02 |
| Balance sheet total (assets) | 9 179.36 | 9 264.66 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 2 025.00 | 2 025.00 |
| Shares repurchased | 310.20 | |
| Retained earnings | 6 666.99 | 6 828.09 |
| Profit of the financial year | 161.09 | 380.32 |
| Shareholders equity total | 9 163.29 | 9 233.41 |
| Non-current liabilities total | ||
| Current trade creditors | 13.00 | 18.75 |
| Short-term deferred tax liabilities | 3.06 | |
| Other non-interest bearing current liabilities | 0.01 | 12.50 |
| Current liabilities total | 16.07 | 31.25 |
| Balance sheet total (liabilities) | 9 179.36 | 9 264.66 |
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.