Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 595.57 | 763.77 |
| Employee benefit expenses | - 780.99 | - 885.65 |
| EBIT | - 185.42 | - 121.87 |
| Other financial expenses | -1.37 | |
| Pre-tax profit | - 185.42 | - 123.25 |
| Net earnings | - 185.42 | - 123.25 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 55.63 | 125.49 |
| Cash and cash equivalents | 55.63 | 125.49 |
| Balance sheet total (assets) | 55.63 | 125.49 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | - 185.42 | |
| Profit of the financial year | - 185.42 | - 123.25 |
| Shareholders equity total | - 185.42 | - 308.67 |
| Non-current liabilities total | ||
| Current trade creditors | 25.00 | 25.00 |
| Other non-interest bearing current liabilities | 216.05 | 409.15 |
| Current liabilities total | 241.05 | 434.15 |
| Balance sheet total (liabilities) | 55.63 | 125.49 |
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.