Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -89.76 | -3.48 | -7.80 |
| EBIT | -89.76 | -3.48 | -7.80 |
| Other financial expenses | -0.10 | ||
| Pre-tax profit | -89.76 | -3.48 | -7.90 |
| Net earnings | -89.76 | -3.48 | -7.90 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 9.70 | 1.57 | 1.55 |
| Short term receivables total | 9.70 | 1.57 | 1.55 |
| Cash and bank deposits | 45.54 | 48.19 | 43.84 |
| Cash and cash equivalents | 45.54 | 48.19 | 43.84 |
| Balance sheet total (assets) | 55.24 | 49.76 | 45.39 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | 90.00 | 0.24 | -3.24 |
| Profit of the financial year | -89.76 | -3.48 | -7.90 |
| Shareholders equity total | 50.24 | 46.76 | 38.86 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 3.00 | 4.00 |
| Other non-interest bearing current liabilities | 2.52 | ||
| Current liabilities total | 5.00 | 3.00 | 6.53 |
| Balance sheet total (liabilities) | 55.24 | 49.76 | 45.39 |
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.