Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 43.38 | 36.91 | 45.96 | 46.96 |
Employee benefit expenses | -69.93 | -50.00 | -60.00 | -60.00 |
EBIT | -26.55 | -13.09 | -14.04 | -13.04 |
Other financial expenses | -2.09 | -0.96 | -0.20 | |
Net income from associates (fin.) | - 346.07 | 49.96 | -50.49 | -88.67 |
Pre-tax profit | - 372.63 | 34.79 | -65.48 | - 101.90 |
Net earnings | - 372.63 | 34.79 | -65.48 | - 101.90 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Holdings in group member companies | 1 011.52 | 1 061.48 | 1 061.00 | 457.66 |
Investments total | 1 011.52 | 1 061.48 | 1 061.00 | 457.66 |
Long term receivables total | ||||
Inventories total | ||||
Current amounts owed by group member comp. | 193.93 | 133.91 | 96.41 | 96.41 |
Short term receivables total | 193.93 | 133.91 | 96.41 | 96.41 |
Cash and bank deposits | 4.38 | 46.01 | 24.37 | 22.66 |
Cash and cash equivalents | 4.38 | 46.01 | 24.37 | 22.66 |
Balance sheet total (assets) | 1 209.84 | 1 241.41 | 1 181.78 | 576.73 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 |
Retained earnings | 1 048.04 | 675.41 | 710.20 | 144.71 |
Profit of the financial year | - 372.63 | 34.79 | -65.48 | - 101.90 |
Shareholders equity total | 1 175.41 | 1 210.20 | 1 144.71 | 542.81 |
Non-current liabilities total | ||||
Current trade creditors | 17.34 | 12.00 | 12.00 | 12.00 |
Other non-interest bearing current liabilities | 17.09 | 19.21 | 25.07 | 21.92 |
Current liabilities total | 34.43 | 31.21 | 37.07 | 33.92 |
Balance sheet total (liabilities) | 1 209.84 | 1 241.41 | 1 181.78 | 576.73 |
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.