Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 476.00 | - 129.00 | |
| Employee benefit expenses | - 716.00 | - 110.00 | |
| Other operating expenses | - 207.00 | ||
| EBIT | - 447.00 | -19.00 | |
| Other financial income | 20.00 | ||
| Other financial expenses | -35.00 | -0.82 | |
| Pre-tax profit | - 482.00 | 1.00 | -0.82 |
| Income taxes | 105.00 | ||
| Net earnings | - 377.00 | 1.00 | -0.82 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 50.00 | ||
| Inventories total | 50.00 | ||
| Current owed by particip. interest comp. | 71.00 | 26.00 | 130.39 |
| Current other receivables | 14.00 | 107.00 | |
| Current deferred tax assets | 122.00 | 10.00 | |
| Short term receivables total | 207.00 | 143.00 | 130.39 |
| Cash and bank deposits | 376.00 | 1.00 | |
| Cash and cash equivalents | 376.00 | 1.00 | |
| Balance sheet total (assets) | 633.00 | 144.00 | 130.39 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 |
| Retained earnings | -92.00 | - 469.00 | - 468.79 |
| Profit of the financial year | - 377.00 | 1.00 | -0.82 |
| Shareholders equity total | 131.00 | 132.00 | 130.39 |
| Non-current liabilities total | |||
| Current trade creditors | 28.00 | 12.00 | |
| Other non-interest bearing current liabilities | 474.00 | ||
| Current liabilities total | 502.00 | 12.00 | |
| Balance sheet total (liabilities) | 633.00 | 144.00 | 130.39 |
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.