Income statement (kUSD)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -32.00 | -19.00 |
| Gross profit | -32.00 | -19.00 |
| EBIT | -32.00 | -19.00 |
| Other financial income | 1.00 | 2.00 |
| Other financial expenses | -3.00 | -2.00 |
| Pre-tax profit | -34.00 | -19.00 |
| Net earnings | -34.00 | -19.00 |
Assets (kUSD)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 18.00 | 18.00 |
| Current deferred tax assets | 13.00 | 6.00 |
| Short term receivables total | 31.00 | 24.00 |
| Cash and bank deposits | 49.00 | 39.00 |
| Cash and cash equivalents | 49.00 | 39.00 |
| Balance sheet total (assets) | 80.00 | 63.00 |
Equity and liabilities (kUSD)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 91.00 | 91.00 |
| Retained earnings | -6.00 | -40.00 |
| Profit of the financial year | -34.00 | -19.00 |
| Shareholders equity total | 51.00 | 32.00 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | 11.00 |
| Current owed to group member | 19.00 | 20.00 |
| Current liabilities total | 29.00 | 31.00 |
| Balance sheet total (liabilities) | 80.00 | 63.00 |
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.