Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.13 | -5.13 | -5.13 | -5.13 | -5.13 |
| EBIT | -5.13 | -5.13 | -5.13 | -5.13 | -5.13 |
| Other financial income | 19.16 | 18.45 | 17.44 | 18.03 | 19.84 |
| Other financial expenses | -0.41 | -0.31 | -1.50 | -3.86 | -3.50 |
| Pre-tax profit | 13.63 | 13.02 | 10.81 | 9.04 | 11.21 |
| Net earnings | 13.63 | 13.02 | 10.81 | 9.04 | 11.21 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 208.25 | 183.83 | 179.37 | 197.40 | 205.21 |
| Short term receivables total | 208.25 | 183.83 | 179.37 | 197.40 | 205.21 |
| Balance sheet total (assets) | 208.25 | 183.83 | 179.37 | 197.40 | 205.21 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 51.70 | 30.00 | 35.00 | ||
| Retained earnings | 7.45 | -8.92 | 4.10 | 14.91 | -11.04 |
| Profit of the financial year | 13.63 | 13.02 | 10.81 | 9.04 | 11.21 |
| Shareholders equity total | 197.78 | 159.10 | 139.91 | 148.96 | 160.17 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 10.47 | 24.73 | 39.46 | 48.44 | 45.03 |
| Current liabilities total | 10.47 | 24.73 | 39.46 | 48.44 | 45.03 |
| Balance sheet total (liabilities) | 208.25 | 183.83 | 179.37 | 197.40 | 205.21 |
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.