Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 57.73 | 36.16 | 20.16 |
| Employee benefit expenses | -49.33 | -28.07 | -29.17 |
| EBIT | 8.40 | 8.09 | -9.01 |
| Pre-tax profit | 8.40 | 8.09 | -9.01 |
| Income taxes | -1.85 | -1.78 | |
| Net earnings | 6.55 | 6.31 | -9.01 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 1.10 | 5.26 | 2.67 |
| Short term receivables total | 1.10 | 5.26 | 2.67 |
| Cash and bank deposits | 13.30 | 11.39 | 2.19 |
| Cash and cash equivalents | 13.30 | 11.39 | 2.19 |
| Balance sheet total (assets) | 14.40 | 16.65 | 4.86 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 |
| Retained earnings | 6.55 | 12.87 | |
| Profit of the financial year | 6.55 | 6.31 | -9.01 |
| Shareholders equity total | 7.55 | 13.87 | 4.86 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 1.00 | |
| Short-term deferred tax liabilities | 1.85 | 1.78 | |
| Current liabilities total | 6.85 | 2.78 | |
| Balance sheet total (liabilities) | 14.40 | 16.65 | 4.86 |
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.