Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 79.46 | -4.84 |
| EBIT | 79.46 | -4.84 |
| Other financial expenses | -0.08 | |
| Pre-tax profit | 79.38 | -4.84 |
| Net earnings | 79.38 | -4.84 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 15.04 | 20.73 |
| Short term receivables total | 15.04 | 20.73 |
| Cash and bank deposits | 75.58 | 62.06 |
| Cash and cash equivalents | 75.58 | 62.06 |
| Balance sheet total (assets) | 90.62 | 82.79 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Retained earnings | -71.75 | 7.62 |
| Profit of the financial year | 79.38 | -4.84 |
| Shareholders equity total | 87.62 | 82.79 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 3.00 | |
| Current liabilities total | 3.00 | |
| Balance sheet total (liabilities) | 90.62 | 82.79 |
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.