Income statement (kUSD)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | |||
| Costs of management | - 394.00 | 4.00 | -10.00 |
| EBIT | - 394.00 | 4.00 | -10.00 |
| Other financial income | 7.00 | 34.00 | 9.00 |
| Other financial expenses | -7.00 | -8.00 | |
| Pre-tax profit | - 394.00 | 38.00 | -9.00 |
| Income taxes | -7.00 | -18.00 | |
| Net earnings | - 394.00 | 31.00 | -27.00 |
Assets (kUSD)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 1 449.00 | 688.00 | 674.00 |
| Current other receivables | 21.00 | 23.00 | 22.00 |
| Current deferred tax assets | 16.00 | 12.00 | |
| Short term receivables total | 1 486.00 | 723.00 | 696.00 |
| Balance sheet total (assets) | 1 486.00 | 723.00 | 696.00 |
Equity and liabilities (kUSD)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 699.00 | 699.00 | 699.00 |
| Retained earnings | 1 179.00 | -15.00 | 16.00 |
| Profit of the financial year | - 394.00 | 31.00 | -27.00 |
| Shareholders equity total | 1 484.00 | 715.00 | 688.00 |
| Non-current liabilities total | |||
| Current owed to group member | 2.00 | 8.00 | 8.00 |
| Current liabilities total | 2.00 | 8.00 | 8.00 |
| Balance sheet total (liabilities) | 1 486.00 | 723.00 | 696.00 |
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.