Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -10.36 | -6.54 |
| Total depreciation | -8.95 | |
| EBIT | -19.31 | -6.54 |
| Other financial income | 0.25 | |
| Other financial expenses | -0.32 | -0.58 |
| Pre-tax profit | -19.63 | -6.87 |
| Income taxes | 3.10 | 1.51 |
| Net earnings | -16.53 | -5.36 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 3.10 | 4.61 |
| Short term receivables total | 3.10 | 4.61 |
| Cash and bank deposits | 8.05 | 8.67 |
| Cash and cash equivalents | 8.05 | 8.67 |
| Balance sheet total (assets) | 11.15 | 13.28 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Retained earnings | -16.53 | |
| Profit of the financial year | -16.53 | -5.36 |
| Shareholders equity total | -15.53 | -20.89 |
| Non-current liabilities total | ||
| Current trade creditors | 8.00 | 8.00 |
| Current owed to participating | 18.68 | 26.16 |
| Current liabilities total | 26.68 | 34.16 |
| Balance sheet total (liabilities) | 11.15 | 13.28 |
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.