Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 3.91 | 11.06 | 0.40 |
| External services | -5.46 | ||
| Gross profit | 3.91 | 11.06 | -5.06 |
| Other operating expenses | -8.23 | -7.79 | |
| EBIT | -4.32 | 3.27 | -5.06 |
| Other financial income | 1.35 | 0.10 | |
| Pre-tax profit | -4.32 | 4.62 | -4.96 |
| Net earnings | -4.32 | 4.62 | -4.96 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 1.98 | 8.73 | 2.38 |
| Cash and cash equivalents | 1.98 | 8.73 | 2.38 |
| Balance sheet total (assets) | 1.98 | 8.73 | 2.38 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Other reserves | 8.66 | 17.59 | 8.62 |
| Retained earnings | -1.95 | -15.21 | -1.01 |
| Profit of the financial year | -4.32 | 4.62 | -4.96 |
| Shareholders equity total | 2.39 | 7.00 | 2.65 |
| Provisions | -0.47 | 1.72 | -0.26 |
| Non-current liabilities total | |||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 1.92 | 8.73 | 2.38 |
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.