Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 42.24 | -30.15 |
| EBIT | 42.24 | -30.15 |
| Other financial income | 0.01 | |
| Other financial expenses | -5.18 | |
| Pre-tax profit | 37.07 | -30.15 |
| Income taxes | -8.81 | 6.63 |
| Net earnings | 28.26 | -23.52 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 19.63 | 19.63 |
| Current deferred tax assets | 124.22 | 130.85 |
| Short term receivables total | 143.85 | 150.48 |
| Cash and bank deposits | 0.39 | |
| Cash and cash equivalents | 0.39 | |
| Balance sheet total (assets) | 144.24 | 150.48 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | - 774.08 | - 745.82 |
| Profit of the financial year | 28.26 | -23.52 |
| Shareholders equity total | - 695.82 | - 719.34 |
| Non-current liabilities total | ||
| Current trade creditors | 9.50 | |
| Current owed to group member | 790.49 | 814.93 |
| Other non-interest bearing current liabilities | 49.57 | 45.39 |
| Current liabilities total | 840.06 | 869.82 |
| Balance sheet total (liabilities) | 144.24 | 150.48 |
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.