Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Purchases during the financial year | -0.26 | |
| Gross profit | -0.23 | -0.47 |
| Costs of management | -0.23 | -0.22 |
| Total depreciation | -0.58 | |
| EBIT | -0.23 | -1.06 |
| Pre-tax profit | -0.23 | -1.06 |
| Net earnings | -0.23 | -1.06 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 1.71 | 1.13 | 1.13 |
| Tangible assets total | 1.71 | 1.13 | 1.13 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 2.06 | 1.58 | 1.58 |
| Cash and cash equivalents | 2.06 | 1.58 | 1.58 |
| Balance sheet total (assets) | 3.77 | 2.71 | 2.71 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 4.00 | 4.00 | 4.00 |
| Retained earnings | -0.23 | -1.29 | |
| Profit of the financial year | -0.23 | -1.06 | |
| Shareholders equity total | 3.77 | 2.71 | 2.71 |
| Non-current liabilities total | |||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 3.77 | 2.71 | 2.71 |
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.