Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -10.00 | -5.88 |
| Gross profit | -10.00 | -5.88 |
| EBIT | -10.00 | -5.88 |
| Other financial income | 41.00 | 12.14 |
| Other financial expenses | -0.93 | |
| Pre-tax profit | 31.00 | 5.34 |
| Income taxes | -7.00 | -1.16 |
| Net earnings | 24.00 | 4.18 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Other current investments | 1 412.00 | 1 302.51 |
| Cash and bank deposits | 1.75 | |
| Cash and cash equivalents | 1 412.00 | 1 304.25 |
| Balance sheet total (assets) | 1 412.00 | 1 304.25 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Shares repurchased | 103.00 | 105.80 |
| Retained earnings | 1 191.00 | 1 108.74 |
| Profit of the financial year | 24.00 | 4.18 |
| Shareholders equity total | 1 398.00 | 1 298.72 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 6.00 | 1.17 |
| Other non-interest bearing current liabilities | -0.00 | |
| Accruals and deferred income | 8.00 | 4.38 |
| Current liabilities total | 14.00 | 5.54 |
| Balance sheet total (liabilities) | 1 412.00 | 1 304.25 |
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.