Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 10.43 | 32.41 |
| Total depreciation | - 221.26 | |
| EBIT | - 210.83 | 32.41 |
| Other financial expenses | -20.36 | -2.51 |
| Pre-tax profit | - 308.69 | 9.02 |
| Net earnings | - 308.69 | 9.02 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 5.00 | 5.00 |
| Tangible assets total | 5.00 | 5.00 |
| Other receivables | -0.00 | |
| Investments total | -0.00 | |
| Long term receivables total | ||
| Raw materials and consumables | 2.50 | 2.50 |
| Inventories total | 2.50 | 2.50 |
| Current other receivables | 8.68 | 9.05 |
| Short term receivables total | 8.68 | 9.05 |
| Cash and bank deposits | 16.17 | 23.82 |
| Cash and cash equivalents | 16.17 | 23.82 |
| Balance sheet total (assets) | 32.35 | 40.37 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | - 119.94 | - 428.63 |
| Profit of the financial year | - 308.69 | 9.02 |
| Shareholders equity total | - 428.63 | - 419.61 |
| Non-current liabilities total | ||
| Current trade creditors | 18.00 | 17.00 |
| Other non-interest bearing current liabilities | 442.98 | 442.98 |
| Current liabilities total | 460.98 | 459.98 |
| Balance sheet total (liabilities) | 32.35 | 40.37 |
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.