Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -5.34 | -5.55 | -11.42 |
| Employee benefit expenses | -58.13 | -29.68 | |
| EBIT | -5.34 | -63.68 | -41.10 |
| Other financial income | 0.96 | 2.93 | 1.38 |
| Other financial expenses | -0.20 | -2.71 | -0.58 |
| Net income from associates (fin.) | 89.42 | 32.31 | - 638.77 |
| Pre-tax profit | 84.85 | -31.15 | - 679.07 |
| Net earnings | 84.85 | -31.15 | - 679.07 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 658.96 | 691.27 | |
| Investments total | 658.96 | 691.27 | |
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 30.09 | ||
| Short term receivables total | 30.09 | ||
| Cash and bank deposits | 154.44 | 95.59 | 42.54 |
| Cash and cash equivalents | 154.44 | 95.59 | 42.54 |
| Balance sheet total (assets) | 843.49 | 786.85 | 42.54 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 103.40 | ||
| Other reserves | 596.46 | 628.77 | |
| Retained earnings | -72.53 | -20.00 | 577.61 |
| Profit of the financial year | 84.85 | -31.15 | - 679.07 |
| Shareholders equity total | 837.17 | 702.61 | 23.55 |
| Non-current liabilities total | |||
| Current trade creditors | 5.70 | 5.70 | 5.70 |
| Current owed to participating | 52.50 | ||
| Other non-interest bearing current liabilities | 0.62 | 26.04 | 13.29 |
| Current liabilities total | 6.32 | 84.24 | 19.00 |
| Balance sheet total (liabilities) | 843.49 | 786.85 | 42.54 |
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.