Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Other operating income | 20.00 | ||
| Gross profit | 816.00 | 1 346.00 | 344.15 |
| Employee benefit expenses | -1 131.00 | -1 459.00 | - 643.98 |
| EBIT | - 315.00 | - 113.00 | - 279.83 |
| Other financial expenses | -6.00 | -4.00 | -16.76 |
| Pre-tax profit | - 321.00 | - 117.00 | - 296.59 |
| Income taxes | 69.00 | -69.00 | |
| Net earnings | - 252.00 | - 186.00 | - 296.59 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 242.00 | 820.00 | |
| Prepayments and accrued income | 6.00 | 5.00 | |
| Current other receivables | 19.00 | 19.00 | 17.18 |
| Current deferred tax assets | 69.00 | ||
| Short term receivables total | 336.00 | 844.00 | 17.18 |
| Cash and bank deposits | 446.00 | 64.00 | 423.61 |
| Cash and cash equivalents | 446.00 | 64.00 | 423.61 |
| Balance sheet total (assets) | 782.00 | 908.00 | 440.79 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 |
| Retained earnings | 286.00 | 35.00 | - 151.44 |
| Profit of the financial year | - 252.00 | - 186.00 | - 296.59 |
| Shareholders equity total | 534.00 | 349.00 | 51.97 |
| Non-current liabilities total | |||
| Current trade creditors | 23.00 | 196.00 | 360.52 |
| Other non-interest bearing current liabilities | 225.00 | 363.00 | 28.30 |
| Current liabilities total | 248.00 | 559.00 | 388.82 |
| Balance sheet total (liabilities) | 782.00 | 908.00 | 440.79 |
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.