Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 19.30 | |
| External services | -3.36 | -0.80 |
| Gross profit | 15.94 | -0.80 |
| EBIT | 15.94 | -0.80 |
| Other financial income | 0.11 | 0.01 |
| Pre-tax profit | 16.05 | -0.79 |
| Income taxes | -1.68 | |
| Net earnings | 14.37 | -0.79 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 6.32 | ||
| Short term receivables total | 6.32 | ||
| Cash and bank deposits | 102.94 | 96.08 | 96.08 |
| Cash and cash equivalents | 102.94 | 96.08 | 96.08 |
| Balance sheet total (assets) | 109.26 | 96.08 | 96.08 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | 2.50 | 16.87 | 16.08 |
| Profit of the financial year | 14.37 | -0.79 | |
| Shareholders equity total | 96.87 | 96.08 | 96.08 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 12.39 | ||
| Current liabilities total | 12.39 | ||
| Balance sheet total (liabilities) | 109.26 | 96.08 | 96.08 |
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.