Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -72.01 | -7.63 | - 459.35 |
| Total depreciation | -2 464.02 | ||
| EBIT | -72.01 | 2 456.39 | - 459.35 |
| Other financial income | 66.15 | ||
| Other financial expenses | -0.18 | -5.67 | |
| Pre-tax profit | -5.86 | 2 456.21 | - 465.01 |
| Net earnings | -5.86 | 2 456.21 | - 465.01 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 1 284.19 | ||
| Tangible assets total | 1 284.19 | ||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 465.00 | 1 106.25 | 223.50 |
| Inventories total | 465.00 | 1 106.25 | 223.50 |
| Current other receivables | 0.79 | 425.40 | |
| Current deferred tax assets | 0.75 | ||
| Short term receivables total | 1.53 | 425.40 | |
| Cash and bank deposits | 31.74 | 1 517.12 | 1 500.26 |
| Cash and cash equivalents | 31.74 | 1 517.12 | 1 500.26 |
| Balance sheet total (assets) | 1 782.47 | 2 623.37 | 2 149.15 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | - 975.61 | - 981.47 | 1 474.74 |
| Profit of the financial year | -5.86 | 2 456.21 | - 465.01 |
| Shareholders equity total | 18.53 | 2 474.74 | 2 009.73 |
| Non-current liabilities total | |||
| Current trade creditors | 20.00 | 20.00 | 10.00 |
| Other non-interest bearing current liabilities | 1 743.93 | 128.62 | 129.42 |
| Current liabilities total | 1 763.93 | 148.62 | 139.42 |
| Balance sheet total (liabilities) | 1 782.47 | 2 623.37 | 2 149.15 |
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.