Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 529.63 | 326.51 |
| Employee benefit expenses | -1 020.28 | - 386.49 |
| Total depreciation | -47.27 | |
| EBIT | - 537.91 | -59.98 |
| Other financial expenses | -3.18 | -21.04 |
| Pre-tax profit | - 541.10 | -81.02 |
| Net earnings | - 541.10 | -81.02 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 37.88 | |
| Short term receivables total | 37.88 | |
| Cash and bank deposits | 60.33 | 36.21 |
| Cash and cash equivalents | 60.33 | 36.21 |
| Balance sheet total (assets) | 60.33 | 74.08 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | - 541.10 | |
| Profit of the financial year | - 541.10 | -81.02 |
| Shareholders equity total | - 491.10 | - 572.12 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 148.70 | |
| Current trade creditors | 43.02 | |
| Other non-interest bearing current liabilities | 508.40 | 497.50 |
| Current liabilities total | 551.42 | 646.20 |
| Balance sheet total (liabilities) | 60.33 | 74.08 |
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.