Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 631.70 | 620.22 | 730.58 |
| Employee benefit expenses | - 631.69 | - 618.42 | - 728.38 |
| EBIT | 0.01 | 1.80 | 2.19 |
| Other financial expenses | -1.80 | -2.19 | |
| Pre-tax profit | 0.01 | ||
| Income taxes | -0.15 | ||
| Net earnings | -0.13 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 25.00 | 134.38 | 63.08 |
| Short term receivables total | 25.00 | 134.38 | 63.08 |
| Cash and bank deposits | 333.95 | 434.07 | 625.72 |
| Cash and cash equivalents | 333.95 | 434.07 | 625.72 |
| Balance sheet total (assets) | 358.95 | 568.45 | 688.80 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | 0.64 | 0.51 | 0.51 |
| Profit of the financial year | -0.13 | ||
| Shareholders equity total | 80.50 | 80.50 | 80.50 |
| Non-current liabilities total | |||
| Current trade creditors | 16.00 | 16.00 | 16.00 |
| Short-term deferred tax liabilities | 0.13 | 0.13 | |
| Other non-interest bearing current liabilities | 262.31 | 471.81 | 592.30 |
| Current liabilities total | 278.44 | 487.94 | 608.30 |
| Balance sheet total (liabilities) | 358.95 | 568.45 | 688.80 |
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.