Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 100.00 |
| External services | -77.63 |
| Gross profit | 22.36 |
| EBIT | 22.36 |
| Other financial income | 4.88 |
| Other financial expenses | -57.24 |
| Net income from associates (fin.) | 680.26 |
| Pre-tax profit | 650.27 |
| Income taxes | 5.69 |
| Net earnings | 655.96 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Holdings in group member companies | 7 616.39 |
| Participating interests | 200.00 |
| Investments total | 7 816.40 |
| Long term receivables total | |
| Inventories total | |
| Current amounts owed by group member comp. | 523.69 |
| Short term receivables total | 523.69 |
| Balance sheet total (assets) | 8 340.09 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 4 000.00 |
| Retained earnings | - 390.20 |
| Profit of the financial year | 655.96 |
| Shareholders equity total | 4 265.76 |
| Non-current other liabilities | 3 609.40 |
| Non-current liabilities total | 3 609.40 |
| Current loans from credit institutions | 207.73 |
| Current owed to group member | 243.54 |
| Other non-interest bearing current liabilities | 13.66 |
| Current liabilities total | 464.93 |
| Balance sheet total (liabilities) | 8 340.09 |
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.