Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 48.98 | |
| Gross profit | 6.98 | 48.98 |
| Employee benefit expenses | -1.40 | -0.82 |
| EBIT | 5.58 | 48.16 |
| Pre-tax profit | 5.58 | 48.16 |
| Income taxes | -0.81 | |
| Net earnings | 5.58 | 47.35 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 47.31 | 93.26 |
| Cash and cash equivalents | 47.31 | 93.26 |
| Balance sheet total (assets) | 47.31 | 93.26 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 90.00 | 90.00 |
| Other reserves | -46.24 | |
| Retained earnings | -51.82 | |
| Profit of the financial year | 5.58 | 47.35 |
| Shareholders equity total | 43.76 | 91.11 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 0.81 | |
| Other non-interest bearing current liabilities | 3.55 | 1.34 |
| Current liabilities total | 3.55 | 2.15 |
| Balance sheet total (liabilities) | 47.31 | 93.26 |
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.