Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 63.17 | 1.41 |
| Gross profit | 63.17 | 1.41 |
| EBIT | 63.17 | 1.41 |
| Pre-tax profit | 13.90 | 1.41 |
| Income taxes | -13.90 | |
| Net earnings | 1.41 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 207.62 | 177.31 | 167.12 | 164.23 |
| Cash and cash equivalents | 207.62 | 177.31 | 167.12 | 164.23 |
| Balance sheet total (assets) | 207.62 | 177.31 | 167.12 | 164.23 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained earnings | -1.41 | |||
| Profit of the financial year | 1.41 | |||
| Shareholders equity total | 125.00 | 125.00 | 125.00 | 125.00 |
| Non-current liabilities total | ||||
| Current trade creditors | -3.67 | -3.67 | -3.67 | -3.67 |
| Current owed to participating | 0.17 | -10.23 | -10.23 | -10.23 |
| Current owed to group member | 21.88 | 3.37 | 3.37 | 3.37 |
| Short-term deferred tax liabilities | 16.88 | 16.57 | 6.38 | 3.49 |
| Other non-interest bearing current liabilities | 47.38 | 46.28 | 46.28 | 46.28 |
| Current liabilities total | 82.62 | 52.30 | 42.12 | 39.23 |
| Balance sheet total (liabilities) | 207.62 | 177.31 | 167.12 | 164.23 |
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.