Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -12.29 | -17.09 |
| EBIT | -12.29 | -17.09 |
| Other financial expenses | -0.09 | 0.35 |
| Pre-tax profit | -12.37 | -16.75 |
| Income taxes | 2.70 | -2.70 |
| Net earnings | -9.67 | -19.45 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 2.00 | 1.00 |
| Current deferred tax assets | 2.70 | |
| Short term receivables total | 4.70 | 1.00 |
| Cash and bank deposits | 1 896.34 | 1 883.96 |
| Cash and cash equivalents | 1 896.34 | 1 883.96 |
| Balance sheet total (assets) | 1 901.04 | 1 884.96 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Other reserves | -9.67 | -19.45 |
| Retained earnings | 1 778.43 | 1 778.55 |
| Profit of the financial year | -9.67 | -19.45 |
| Shareholders equity total | 1 884.10 | 1 864.64 |
| Non-current liabilities total | ||
| Current trade creditors | 16.94 | 20.32 |
| Current liabilities total | 16.94 | 20.32 |
| Balance sheet total (liabilities) | 1 901.04 | 1 884.96 |
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.