Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 987.11 | 2.41 |
| Employee benefit expenses | -1 015.39 | - 261.19 |
| EBIT | -28.28 | - 258.78 |
| Other financial income | 6.31 | |
| Other financial expenses | -0.71 | |
| Pre-tax profit | -22.67 | - 258.78 |
| Income taxes | -1.89 | |
| Net earnings | -24.56 | - 258.78 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 71.31 | |
| Short term receivables total | 71.31 | |
| Cash and bank deposits | 211.21 | 2.85 |
| Cash and cash equivalents | 211.21 | 2.85 |
| Balance sheet total (assets) | 282.52 | 2.85 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Shares repurchased | 103.40 | |
| Retained earnings | 71.55 | 46.98 |
| Profit of the financial year | -24.56 | - 258.78 |
| Shareholders equity total | 230.39 | - 131.80 |
| Non-current liabilities total | ||
| Current trade creditors | 7.50 | 7.50 |
| Other non-interest bearing current liabilities | 44.63 | 127.15 |
| Current liabilities total | 52.13 | 134.65 |
| Balance sheet total (liabilities) | 282.52 | 2.85 |
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.