Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | |||
| Costs of management | - 117.13 | -61.87 | -64.67 |
| EBIT | - 117.13 | -61.87 | -64.67 |
| Other financial income | 945.64 | 1 533.71 | 471.42 |
| Other financial expenses | -5.92 | ||
| Pre-tax profit | 822.59 | 1 471.84 | 406.75 |
| Income taxes | - 179.79 | -82.16 | - 238.27 |
| Net earnings | 642.80 | 1 389.67 | 168.49 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 44.88 | 107.89 | 134.00 |
| Current deferred tax assets | 263.13 | 220.00 | |
| Short term receivables total | 308.01 | 327.89 | 134.00 |
| Other current investments | 15 814.42 | 18 258.06 | 19 363.91 |
| Cash and bank deposits | 6 843.14 | 5 799.99 | 5 056.50 |
| Cash and cash equivalents | 22 657.56 | 24 058.04 | 24 420.41 |
| Balance sheet total (assets) | 22 965.57 | 24 385.93 | 24 554.42 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 |
| Retained earnings | 22 092.77 | 22 735.57 | 24 125.24 |
| Profit of the financial year | 642.80 | 1 389.67 | 168.49 |
| Shareholders equity total | 22 935.57 | 24 325.24 | 24 493.73 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 30.69 | 30.69 | |
| Other non-interest bearing current liabilities | 30.00 | 30.00 | 30.00 |
| Current liabilities total | 30.00 | 60.69 | 60.69 |
| Balance sheet total (liabilities) | 22 965.57 | 24 385.93 | 24 554.42 |
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.