Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 6.43 | -8.14 | |
| EBIT | 6.43 | -8.14 | |
| Other financial expenses | -0.19 | -2.12 | |
| Pre-tax profit | 6.24 | -10.26 | |
| Income taxes | -1.39 | -0.30 | |
| Net earnings | 4.86 | -0.30 | -10.26 |
Assets (kDKK)
| 2016 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 0.30 | |
| Short term receivables total | 0.30 | |
| Cash and bank deposits | 0.42 | 2.96 |
| Cash and cash equivalents | 0.42 | 2.96 |
| Balance sheet total (assets) | 0.72 | 2.96 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 |
| Other reserves | 4.86 | ||
| Retained earnings | -10.77 | -1.06 | -1.35 |
| Profit of the financial year | 4.86 | -0.30 | -10.26 |
| Shareholders equity total | -0.06 | -0.35 | -10.61 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 0.78 | 0.35 | 13.57 |
| Current liabilities total | 0.78 | 0.35 | 13.57 |
| Balance sheet total (liabilities) | 0.72 | 2.96 |
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.