Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -22.69 | -33.96 |
| Gross profit | -22.69 | -33.96 |
| EBIT | -22.69 | -33.96 |
| Other financial income | 38.45 | |
| Pre-tax profit | 15.76 | -33.96 |
| Net earnings | 15.76 | -33.96 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.20 | |
| Short term receivables total | 0.20 | |
| Cash and bank deposits | 915.53 | 881.37 |
| Cash and cash equivalents | 915.53 | 881.37 |
| Balance sheet total (assets) | 915.53 | 881.57 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 1 000.00 | 1 000.00 |
| Retained earnings | - 360.23 | - 344.47 |
| Profit of the financial year | 15.76 | -33.96 |
| Shareholders equity total | 655.53 | 621.57 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 10.00 |
| Other non-interest bearing current liabilities | 250.00 | 250.00 |
| Current liabilities total | 260.00 | 260.00 |
| Balance sheet total (liabilities) | 915.53 | 881.57 |
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.