Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 111.72 | 385.60 |
| Employee benefit expenses | - 111.62 | - 253.40 |
| EBIT | 0.10 | 132.20 |
| Other financial expenses | -0.05 | -0.80 |
| Pre-tax profit | 0.05 | 131.40 |
| Income taxes | -0.40 | -30.03 |
| Net earnings | -0.34 | 101.36 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 7.50 | |
| Current other receivables | 25.77 | 141.96 |
| Short term receivables total | 33.27 | 141.96 |
| Cash and bank deposits | 0.59 | 0.23 |
| Cash and cash equivalents | 0.59 | 0.23 |
| Balance sheet total (assets) | 33.86 | 142.18 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Retained earnings | - 172.73 | - 173.08 |
| Profit of the financial year | -0.34 | 101.36 |
| Shareholders equity total | -48.08 | 53.29 |
| Non-current liabilities total | ||
| Current trade creditors | 5.38 | 4.00 |
| Current owed to group member | 44.13 | 11.28 |
| Other non-interest bearing current liabilities | 32.43 | 73.61 |
| Current liabilities total | 81.93 | 88.89 |
| Balance sheet total (liabilities) | 33.86 | 142.18 |
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.