Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -9.05 | -7.25 | -5.50 |
| EBIT | -9.05 | -7.25 | -5.50 |
| Other financial expenses | -0.05 | -0.05 | |
| Net income from associates (fin.) | 100.00 | ||
| Pre-tax profit | 90.90 | -7.30 | -5.50 |
| Income taxes | 2.00 | 1.61 | 1.21 |
| Net earnings | 92.90 | -5.69 | -4.29 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 9.98 | 11.98 | 13.59 |
| Current deferred tax assets | 2.00 | 1.61 | 1.21 |
| Short term receivables total | 11.98 | 13.59 | 14.80 |
| Cash and bank deposits | 553.04 | 545.74 | 540.24 |
| Cash and cash equivalents | 553.04 | 545.74 | 540.24 |
| Balance sheet total (assets) | 565.02 | 559.33 | 555.04 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 |
| Retained earnings | -34.88 | 58.02 | 52.33 |
| Profit of the financial year | 92.90 | -5.69 | -4.29 |
| Shareholders equity total | 558.02 | 552.33 | 548.04 |
| Non-current liabilities total | |||
| Current trade creditors | 7.00 | 7.00 | 7.00 |
| Current liabilities total | 7.00 | 7.00 | 7.00 |
| Balance sheet total (liabilities) | 565.02 | 559.33 | 555.04 |
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.