Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 224.44 | 229.64 |
| Employee benefit expenses | - 345.87 | - 361.46 |
| EBIT | - 121.43 | - 131.81 |
| Other financial income | 12.93 | |
| Other financial expenses | -15.96 | |
| Pre-tax profit | - 124.46 | - 131.81 |
| Net earnings | - 124.46 | - 131.81 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 19.16 | |
| Short term receivables total | 19.16 | |
| Cash and bank deposits | 0.11 | 129.08 |
| Cash and cash equivalents | 0.11 | 129.08 |
| Balance sheet total (assets) | 0.11 | 148.24 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | - 124.46 | |
| Profit of the financial year | - 124.46 | - 131.81 |
| Shareholders equity total | - 124.46 | - 256.27 |
| Non-current liabilities total | ||
| Current trade creditors | 11.50 | 12.33 |
| Other non-interest bearing current liabilities | 113.07 | 392.18 |
| Current liabilities total | 124.57 | 404.51 |
| Balance sheet total (liabilities) | 0.11 | 148.24 |
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.