Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -7.50 | -5.00 |
| EBIT | -7.50 | -5.00 |
| Other financial expenses | - 115.00 | |
| Pre-tax profit | -7.50 | - 120.00 |
| Income taxes | 1.65 | -1.65 |
| Net earnings | -5.85 | - 121.65 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Non-current loans receivable | 115.00 |
| Long term receivables total | 115.00 |
| Inventories total | |
| Current deferred tax assets | 1.65 |
| Short term receivables total | 1.65 |
| Balance sheet total (assets) | 116.65 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Retained earnings | -5.85 | |
| Profit of the financial year | -5.85 | - 121.65 |
| Shareholders equity total | 74.15 | -47.50 |
| Non-current liabilities total | ||
| Current trade creditors | 7.50 | 12.50 |
| Other non-interest bearing current liabilities | 35.00 | 35.00 |
| Current liabilities total | 42.50 | 47.50 |
| Balance sheet total (liabilities) | 116.65 |
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.