Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 417.76 | 4.98 | -2.15 |
| Employee benefit expenses | - 510.77 | -0.11 | |
| EBIT | -93.02 | 4.87 | -2.15 |
| Other financial income | 0.42 | ||
| Other financial expenses | -2.32 | -0.01 | |
| Pre-tax profit | -94.91 | 4.87 | -2.15 |
| Net earnings | -94.91 | 4.87 | -2.15 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 23.91 | ||
| Current other receivables | 0.23 | 0.35 | |
| Short term receivables total | 23.91 | 0.23 | 0.35 |
| Cash and bank deposits | 35.25 | 9.73 | 7.46 |
| Cash and cash equivalents | 35.25 | 9.73 | 7.46 |
| Balance sheet total (assets) | 59.15 | 9.96 | 7.81 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 |
| Retained earnings | -94.91 | -90.05 | |
| Profit of the financial year | -94.91 | 4.87 | -2.15 |
| Shareholders equity total | 5.09 | 9.96 | 7.81 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 54.06 | ||
| Current liabilities total | 54.06 | ||
| Balance sheet total (liabilities) | 59.15 | 9.96 | 7.81 |
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.