Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -15.66 | 2.02 | 16.10 |
| EBIT | -15.66 | 2.02 | 16.10 |
| Other financial expenses | -0.18 | -0.32 | |
| Pre-tax profit | -15.66 | 1.84 | 15.78 |
| Net earnings | -15.66 | 1.84 | 15.78 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 7.33 | ||
| Short term receivables total | 7.33 | ||
| Cash and bank deposits | 53.65 | 70.49 | 44.77 |
| Cash and cash equivalents | 53.65 | 70.49 | 44.77 |
| Balance sheet total (assets) | 60.98 | 70.49 | 44.77 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -7.18 | -22.84 | -21.01 |
| Profit of the financial year | -15.66 | 1.84 | 15.78 |
| Shareholders equity total | 27.16 | 28.99 | 44.77 |
| Non-current liabilities total | |||
| Current trade creditors | 10.00 | 10.00 | |
| Current owed to participating | 15.42 | 15.42 | |
| Other non-interest bearing current liabilities | 8.40 | 16.08 | |
| Current liabilities total | 33.82 | 41.50 | |
| Balance sheet total (liabilities) | 60.98 | 70.49 | 44.77 |
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.