Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 80.00 | 565.73 | -1.98 |
| Employee benefit expenses | -79.25 | - 539.84 | -6.60 |
| EBIT | 0.75 | 25.90 | -8.57 |
| Other financial income | 0.07 | 1.12 | 2.08 |
| Other financial expenses | -0.67 | -0.55 | -0.01 |
| Pre-tax profit | 0.15 | 26.46 | -6.50 |
| Income taxes | -0.18 | -5.81 | |
| Net earnings | -0.02 | 20.66 | -6.50 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 5.13 | 0.76 | |
| Short term receivables total | 5.13 | 0.76 | |
| Cash and bank deposits | 43.24 | 118.33 | 15.87 |
| Cash and cash equivalents | 43.24 | 118.33 | 15.87 |
| Balance sheet total (assets) | 43.24 | 123.46 | 16.63 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Other reserves | 20.00 | 20.00 | |
| Retained earnings | -20.02 | 0.63 | |
| Profit of the financial year | -0.02 | 20.66 | -6.50 |
| Shareholders equity total | -0.02 | 20.63 | 14.13 |
| Non-current liabilities total | |||
| Current trade creditors | 21.56 | 3.00 | 2.50 |
| Current owed to participating | 1.24 | 1.24 | |
| Other non-interest bearing current liabilities | 20.46 | 98.59 | -0.00 |
| Current liabilities total | 43.26 | 102.83 | 2.50 |
| Balance sheet total (liabilities) | 43.24 | 123.46 | 16.63 |
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.