Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | ||
| EBIT | ||
| Net income from associates (fin.) | 124.41 | 155.59 |
| Pre-tax profit | 124.41 | 155.59 |
| Net earnings | 124.41 | 155.59 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 724.40 | ||
| Investments total | 724.40 | ||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 800.00 | 800.00 | |
| Short term receivables total | 800.00 | 800.00 | |
| Cash and bank deposits | 0.10 | 0.10 | |
| Cash and cash equivalents | 0.10 | 0.10 | |
| Balance sheet total (assets) | 724.40 | 800.10 | 800.10 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 160.00 | ||
| Other reserves | 124.41 | - 124.41 | |
| Retained earnings | 425.60 | 558.81 | 670.00 |
| Profit of the financial year | 124.41 | 155.59 | |
| Shareholders equity total | 724.40 | 800.00 | 720.00 |
| Non-current liabilities total | |||
| Current owed to participating | 0.10 | 80.10 | |
| Current liabilities total | 0.10 | 80.10 | |
| Balance sheet total (liabilities) | 724.40 | 800.10 | 800.10 |
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.