Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -57.23 | -46.74 |
| EBIT | -57.23 | -46.74 |
| Other financial expenses | -2.94 | -2.50 |
| Pre-tax profit | -60.17 | -49.24 |
| Income taxes | -0.04 | |
| Net earnings | -60.22 | -49.24 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Non-current loans receivable | 34.09 |
| Long term receivables total | 34.09 |
| Inventories total | |
| Short term receivables total | |
| Cash and bank deposits | 8.84 |
| Cash and cash equivalents | 8.84 |
| Balance sheet total (assets) | 42.93 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 740.71 | 740.71 |
| Retained earnings | - 806.38 | - 866.60 |
| Profit of the financial year | -60.22 | -49.24 |
| Shareholders equity total | - 125.89 | - 175.13 |
| Non-current liabilities total | ||
| Current trade creditors | 9.65 | 9.70 |
| Short-term deferred tax liabilities | 0.04 | |
| Other non-interest bearing current liabilities | 159.13 | 165.43 |
| Current liabilities total | 168.82 | 175.13 |
| Balance sheet total (liabilities) | 42.93 |
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.