Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -28.00 | -49.53 |
| EBIT | -28.00 | -49.53 |
| Other financial income | 33.68 | |
| Other financial expenses | -4.00 | -2.56 |
| Pre-tax profit | -32.00 | -18.41 |
| Income taxes | -17.00 | |
| Net earnings | -49.00 | -18.41 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 29.00 | |
| Short term receivables total | 29.00 | |
| Cash and bank deposits | 56.00 | 16.57 |
| Cash and cash equivalents | 56.00 | 16.57 |
| Balance sheet total (assets) | 85.00 | 16.57 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 114.00 | 114.29 |
| Retained earnings | -45.00 | -94.31 |
| Profit of the financial year | -49.00 | -18.41 |
| Shareholders equity total | 20.00 | 1.57 |
| Non-current liabilities total | ||
| Current owed to participating | 55.00 | |
| Other non-interest bearing current liabilities | 10.00 | 15.00 |
| Current liabilities total | 65.00 | 15.00 |
| Balance sheet total (liabilities) | 85.00 | 16.57 |
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.