Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -0.44 | 11.75 | |
| Employee benefit expenses | -8.50 | ||
| EBIT | -0.44 | 3.25 | |
| Other financial expenses | -0.00 | ||
| Pre-tax profit | -0.44 | 3.25 | -0.00 |
| Income taxes | -0.15 | ||
| Net earnings | -0.44 | 3.25 | -0.16 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 2.72 | |
| Inventories total | 2.72 | |
| Short term receivables total | ||
| Cash and bank deposits | 3.71 | 0.06 |
| Cash and cash equivalents | 3.71 | 0.06 |
| Balance sheet total (assets) | 6.43 | 0.06 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Retained earnings | -2.75 | -3.19 | 0.06 |
| Profit of the financial year | -0.44 | 3.25 | -0.16 |
| Shareholders equity total | -3.19 | 0.06 | -0.10 |
| Non-current liabilities total | |||
| Current owed to participating | 3.57 | 0.10 | |
| Other non-interest bearing current liabilities | 6.04 | ||
| Current liabilities total | 9.61 | 0.10 | |
| Balance sheet total (liabilities) | 6.43 | 0.06 |
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.