Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 123.46 | 26.95 |
| Total depreciation | -46.93 | |
| EBIT | - 170.40 | 26.95 |
| Other financial income | 1.80 | 153.77 |
| Other financial expenses | -11.51 | -2.65 |
| Pre-tax profit | - 180.10 | 178.07 |
| Net earnings | - 180.10 | 178.07 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 1.00 | 1.00 |
| Inventories total | 1.00 | 1.00 |
| Short term receivables total | ||
| Cash and bank deposits | 32.68 | 62.61 |
| Cash and cash equivalents | 32.68 | 62.61 |
| Balance sheet total (assets) | 33.67 | 63.61 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Retained earnings | - 102.70 | - 282.80 |
| Profit of the financial year | - 180.10 | 178.07 |
| Shareholders equity total | - 157.80 | 20.27 |
| Non-current liabilities total | ||
| Current trade creditors | 14.57 | 16.79 |
| Other non-interest bearing current liabilities | 176.91 | 26.56 |
| Current liabilities total | 191.47 | 43.34 |
| Balance sheet total (liabilities) | 33.67 | 63.61 |
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.