Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 3.75 | -0.17 | -46.89 |
| EBIT | 3.75 | -0.17 | -46.89 |
| Other financial expenses | -0.00 | -3.34 | -0.03 |
| Pre-tax profit | 3.75 | -3.51 | -46.92 |
| Income taxes | -0.87 | -0.51 | |
| Net earnings | 2.88 | -3.51 | -47.43 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 38.16 | ||
| Inventories total | 38.16 | ||
| Current trade debtors | 7.20 | ||
| Prepayments and accrued income | 6.76 | ||
| Current other receivables | 0.39 | 0.77 | |
| Short term receivables total | 13.96 | 0.39 | 0.77 |
| Cash and bank deposits | 46.63 | 18.92 | 7.96 |
| Cash and cash equivalents | 46.63 | 18.92 | 7.96 |
| Balance sheet total (assets) | 60.59 | 57.47 | 8.73 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | 2.88 | -0.63 | |
| Profit of the financial year | 2.88 | -3.51 | -47.43 |
| Shareholders equity total | 52.88 | 49.37 | 1.95 |
| Non-current deferred tax liabilities | 0.87 | ||
| Non-current liabilities total | 0.87 | ||
| Other non-interest bearing current liabilities | 6.84 | 8.10 | 6.78 |
| Current liabilities total | 6.84 | 8.10 | 6.78 |
| Balance sheet total (liabilities) | 60.59 | 57.47 | 8.73 |
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.