Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -1 093.61 | -41.16 |
| Other operating expenses | - 428.26 | |
| EBIT | -1 093.61 | -41.16 |
| Other financial expenses | -5.88 | |
| Pre-tax profit | -1 093.61 | -47.04 |
| Income taxes | 2.21 | |
| Net earnings | -1 093.61 | -44.84 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 2.21 | |
| Short term receivables total | 2.21 | |
| Cash and bank deposits | 63.81 | 0.00 |
| Cash and cash equivalents | 63.81 | 0.00 |
| Balance sheet total (assets) | 63.81 | 2.21 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -1 093.61 | |
| Profit of the financial year | -1 093.61 | -44.84 |
| Shareholders equity total | -1 043.61 | -1 088.44 |
| Non-current liabilities total | ||
| Current owed to group member | 975.69 | 1 078.52 |
| Other non-interest bearing current liabilities | 131.72 | 12.13 |
| Current liabilities total | 1 107.41 | 1 090.65 |
| Balance sheet total (liabilities) | 63.81 | 2.21 |
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.