Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -19.13 | -11.76 | -13.39 |
| EBIT | -19.13 | -11.76 | -13.39 |
| Other financial income | 576.72 | 599.28 | 621.54 |
| Other financial expenses | -0.98 | -0.97 | |
| Pre-tax profit | 556.62 | 586.54 | 608.15 |
| Income taxes | - 123.89 | - 126.18 | - 135.21 |
| Net earnings | 432.73 | 460.36 | 472.94 |
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. | 14 993.63 | 15 541.84 | 16 150.25 |
| Current deferred tax assets | 210.42 | 82.81 | |
| Short term receivables total | 15 204.05 | 15 624.65 | 16 150.25 |
| Cash and bank deposits | 0.26 | ||
| Cash and cash equivalents | 0.26 | ||
| Balance sheet total (assets) | 15 204.05 | 15 624.91 | 16 150.25 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | 14 636.81 | 15 069.54 | 15 529.90 |
| Profit of the financial year | 432.73 | 460.36 | 472.94 |
| Shareholders equity total | 15 149.54 | 15 609.90 | 16 082.84 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 39.51 | 0.00 | |
| Short-term deferred tax liabilities | 52.40 | ||
| Other non-interest bearing current liabilities | 15.00 | 15.00 | 15.00 |
| Current liabilities total | 54.51 | 15.00 | 67.41 |
| Balance sheet total (liabilities) | 15 204.05 | 15 624.91 | 16 150.25 |
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.