Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 453.98 | |
| EBIT | - 453.98 | |
| Net income from associates (fin.) | 85.49 | -46.91 |
| Pre-tax profit | - 368.49 | -46.91 |
| Net earnings | - 368.49 | -46.91 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 546.88 | 499.97 | 499.97 |
| Investments total | 546.88 | 499.97 | 499.97 |
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Balance sheet total (assets) | 546.88 | 499.97 | 499.97 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | 757.33 | 388.83 | 341.93 |
| Profit of the financial year | - 368.49 | -46.91 | |
| Shareholders equity total | 513.84 | 466.93 | 466.93 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 33.04 | 33.04 | 33.04 |
| Current liabilities total | 33.04 | 33.04 | 33.04 |
| Balance sheet total (liabilities) | 546.88 | 499.97 | 499.97 |
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.