Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 64.99 | 11.12 |
| EBIT | 64.99 | 11.12 |
| Other financial expenses | -1.56 | |
| Pre-tax profit | -0.46 | -0.16 |
| Net earnings | -0.46 | -0.16 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 11.25 | |
| Inventories total | 11.25 | |
| Current trade debtors | 2.71 | |
| Current other receivables | 0.80 | |
| Short term receivables total | 3.51 | |
| Cash and bank deposits | 44.56 | 28.10 |
| Cash and cash equivalents | 44.56 | 28.10 |
| Balance sheet total (assets) | 59.32 | 28.10 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 10.00 | 10.00 |
| Retained earnings | -0.46 | |
| Profit of the financial year | -0.46 | -0.16 |
| Shareholders equity total | 9.54 | 9.38 |
| Non-current liabilities total | ||
| Current trade creditors | 31.36 | 17.84 |
| Other non-interest bearing current liabilities | 18.42 | 0.89 |
| Current liabilities total | 49.78 | 18.73 |
| Balance sheet total (liabilities) | 59.32 | 28.10 |
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.