Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -19.93 | -18.01 | 3 183.47 |
| Employee benefit expenses | -3 013.65 | ||
| EBIT | -19.93 | -18.01 | 169.82 |
| Other financial expenses | -5.53 | -5.26 | -58.16 |
| Pre-tax profit | -25.45 | -23.27 | 111.67 |
| Income taxes | 5.02 | 4.74 | -37.06 |
| Net earnings | -20.44 | -18.53 | 74.61 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current other receivables | 67.00 | ||
| Long term receivables total | 67.00 | ||
| Inventories total | |||
| Current trade debtors | 6.88 | 876.52 | |
| Current other receivables | 38.12 | 44.68 | 403.50 |
| Short term receivables total | 45.01 | 44.68 | 1 280.02 |
| Cash and bank deposits | 25.72 | 10.32 | 30.30 |
| Cash and cash equivalents | 25.72 | 10.32 | 30.30 |
| Balance sheet total (assets) | 70.72 | 55.00 | 1 377.32 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 116.95 | - 137.39 | - 155.92 |
| Profit of the financial year | -20.44 | -18.53 | 74.61 |
| Shareholders equity total | -12.39 | -30.92 | 43.69 |
| Non-current liabilities total | |||
| Current trade creditors | 3.50 | 5.00 | 116.99 |
| Current owed to participating | 77.05 | 80.13 | |
| Other non-interest bearing current liabilities | 2.56 | 0.79 | 1 216.64 |
| Current liabilities total | 83.11 | 85.92 | 1 333.63 |
| Balance sheet total (liabilities) | 70.72 | 55.00 | 1 377.32 |
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.