Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -3.75 | -3.75 |
| Gross profit | -3.75 | -3.75 |
| EBIT | -3.75 | -3.75 |
| Other financial income | 111.94 | 57.00 |
| Pre-tax profit | 108.19 | 53.25 |
| Income taxes | -23.78 | -11.70 |
| Net earnings | 84.41 | 41.55 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 5 724.52 | 5 753.99 |
| Short term receivables total | 5 724.52 | 5 753.99 |
| Balance sheet total (assets) | 5 724.52 | 5 753.99 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 5 562.58 | 5 646.99 |
| Profit of the financial year | 84.41 | 41.55 |
| Shareholders equity total | 5 696.99 | 5 738.54 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 23.78 | 11.70 |
| Other non-interest bearing current liabilities | 3.75 | 3.75 |
| Current liabilities total | 27.53 | 15.45 |
| Balance sheet total (liabilities) | 5 724.52 | 5 753.99 |
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.