Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -38.35 | -14.07 |
| EBIT | -38.35 | -14.07 |
| Other financial income | 0.06 | |
| Other financial expenses | -0.68 | -0.78 |
| Pre-tax profit | -39.04 | -14.79 |
| Income taxes | 7.56 | 3.26 |
| Net earnings | -31.48 | -11.53 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 3.89 | |
| Inventories total | 3.89 | |
| Current amounts owed by group member comp. | 7.62 | |
| Current deferred tax assets | 7.56 | 3.26 |
| Short term receivables total | 7.56 | 10.88 |
| Cash and bank deposits | 28.93 | 18.76 |
| Cash and cash equivalents | 28.93 | 18.76 |
| Balance sheet total (assets) | 40.39 | 29.64 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -31.48 | |
| Profit of the financial year | -31.48 | -11.53 |
| Shareholders equity total | 18.52 | 6.99 |
| Non-current liabilities total | ||
| Current trade creditors | 6.25 | 6.25 |
| Current owed to group member | 15.61 | 16.39 |
| Current liabilities total | 21.86 | 22.64 |
| Balance sheet total (liabilities) | 40.39 | 29.64 |
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.