Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -13.00 | -13.00 | -12.50 |
| Gross profit | -13.00 | -13.00 | -12.50 |
| EBIT | -13.00 | -13.00 | -12.50 |
| Other financial income | 100.00 | ||
| Other financial expenses | -73.00 | -0.35 | |
| Pre-tax profit | 14.00 | -13.00 | -12.85 |
| Income taxes | -3.00 | 3.00 | |
| Net earnings | 11.00 | -10.00 | -12.85 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 100.00 | ||
| Short term receivables total | 100.00 | ||
| Cash and bank deposits | 70.00 | 82.00 | 69.28 |
| Cash and cash equivalents | 70.00 | 82.00 | 69.28 |
| Balance sheet total (assets) | 170.00 | 82.00 | 69.28 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | 19.00 | 30.00 | 19.63 |
| Profit of the financial year | 11.00 | -10.00 | -12.85 |
| Shareholders equity total | 80.00 | 70.00 | 56.79 |
| Non-current liabilities total | |||
| Current trade creditors | 13.00 | 12.00 | 12.50 |
| Short-term deferred tax liabilities | 3.00 | ||
| Other non-interest bearing current liabilities | 74.00 | ||
| Current liabilities total | 90.00 | 12.00 | 12.50 |
| Balance sheet total (liabilities) | 170.00 | 82.00 | 69.28 |
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.