Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 338.67 |
| EBIT | 338.67 |
| Other financial income | 9.30 |
| Net income from associates (fin.) | 274.86 |
| Pre-tax profit | 622.83 |
| Income taxes | -77.27 |
| Net earnings | 545.56 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Holdings in group member companies | 909.19 |
| Investments total | 909.19 |
| Deferred tax assets | 14.32 |
| Long term receivables total | 14.32 |
| Inventories total | |
| Current amounts owed by group member comp. | 339.45 |
| Short term receivables total | 339.45 |
| Cash and bank deposits | 1 138.37 |
| Cash and cash equivalents | 1 138.37 |
| Balance sheet total (assets) | 2 401.33 |
Equity and liabilities (kDKK)
| 2016 | |
|---|---|
| Share capital | 1 100.00 |
| Shares repurchased | 500.00 |
| Retained earnings | - 408.92 |
| Profit of the financial year | 545.56 |
| Shareholders equity total | 1 736.63 |
| Non-current liabilities total | |
| Current owed to group member | 542.63 |
| Short-term deferred tax liabilities | 72.20 |
| Other non-interest bearing current liabilities | 49.88 |
| Current liabilities total | 664.70 |
| Balance sheet total (liabilities) | 2 401.33 |
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.