Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | |||
| EBIT | |||
| Other financial income | 49.88 | 52.61 | 55.48 |
| Pre-tax profit | 49.88 | 52.61 | 55.48 |
| Income taxes | -10.96 | -11.57 | -12.19 |
| Net earnings | 38.93 | 41.04 | 43.29 |
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. | 751.55 | 792.59 | 835.88 |
| Short term receivables total | 751.55 | 792.59 | 835.88 |
| Balance sheet total (assets) | 751.55 | 792.59 | 835.88 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 501.00 | 501.00 | 501.00 |
| Retained earnings | 206.63 | 245.55 | 286.59 |
| Profit of the financial year | 38.93 | 41.04 | 43.29 |
| Shareholders equity total | 746.55 | 787.59 | 830.88 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 5.00 | 5.00 | 5.00 |
| Current liabilities total | 5.00 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 751.55 | 792.59 | 835.88 |
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.