Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -33.26 | -12.50 |
| Gross profit | -33.26 | -12.50 |
| EBIT | -33.26 | -12.50 |
| Other financial income | 68.53 | 100.00 |
| Other financial expenses | -49.10 | -0.25 |
| Pre-tax profit | -13.83 | 87.25 |
| Income taxes | 134.16 | -11.90 |
| Net earnings | 120.34 | 75.35 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 604.13 | 768.64 |
| Current deferred tax assets | 149.16 | 4.08 |
| Short term receivables total | 753.30 | 772.71 |
| Balance sheet total (assets) | 753.30 | 772.71 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Shares repurchased | 327.15 | |
| Retained earnings | 173.24 | -33.58 |
| Profit of the financial year | 120.34 | 75.35 |
| Shareholders equity total | 418.58 | 493.92 |
| Non-current liabilities total | ||
| Current trade creditors | 17.50 | 15.63 |
| Other non-interest bearing current liabilities | 317.22 | 263.16 |
| Current liabilities total | 334.72 | 278.79 |
| Balance sheet total (liabilities) | 753.30 | 772.71 |
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.