Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 448.91 | |
| EBIT | - 448.91 | |
| Other financial expenses | 957.28 | 0.00 |
| Pre-tax profit | -1 406.19 | -0.00 |
| Income taxes | 43.83 | 10.28 |
| Net earnings | -1 362.36 | 10.28 |
Assets (kDKK)
| 2017 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Short term receivables total | |
| Cash and bank deposits | 6.25 |
| Cash and cash equivalents | 6.25 |
| Balance sheet total (assets) | 6.25 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Retained earnings | -15 223.37 | -16 585.73 |
| Profit of the financial year | -1 362.36 | 10.28 |
| Shareholders equity total | -16 460.73 | -16 450.45 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 9 397.82 | 9 387.82 |
| Current owed to group member | 7 037.91 | 7 058.88 |
| Other non-interest bearing current liabilities | 25.00 | 10.00 |
| Current liabilities total | 16 460.73 | 16 456.70 |
| Balance sheet total (liabilities) | 6.25 |
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.