Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | ||
| Other operating expenses | - 113.89 | - 379.58 |
| EBIT | - 113.89 | - 379.58 |
| Other financial income | 130.73 | 865.21 |
| Pre-tax profit | 16.84 | 485.63 |
| Income taxes | -1.80 | - 106.35 |
| Net earnings | 15.04 | 379.28 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 26.34 | |
| Current deferred tax assets | 68.64 | 20.21 |
| Short term receivables total | 94.98 | 20.21 |
| Other current investments | 7 932.88 | |
| Cash and bank deposits | 286.62 | 8 945.85 |
| Cash and cash equivalents | 8 219.51 | 8 945.85 |
| Balance sheet total (assets) | 8 314.49 | 8 966.05 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 600.00 | 600.00 |
| Share premium account | 7 273.38 | 7 273.38 |
| Retained earnings | 274.58 | 289.62 |
| Profit of the financial year | 15.04 | 379.28 |
| Shareholders equity total | 8 163.00 | 8 542.28 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 12.49 | 51.90 |
| Other non-interest bearing current liabilities | 139.00 | 371.88 |
| Current liabilities total | 151.49 | 423.77 |
| Balance sheet total (liabilities) | 8 314.49 | 8 966.05 |
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.