Income statement (kDKK)
2017 | 2018 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | -25.30 | -30.72 |
Total depreciation | -8.38 | -71.21 |
EBIT | -33.67 | - 101.93 |
Other financial expenses | -0.00 | |
Pre-tax profit | -33.67 | - 101.93 |
Net earnings | -33.67 | - 101.93 |
Assets (kDKK)
2017 | 2018 | |
---|---|---|
Intangible assets total | ||
Machinery and equipment | 71.21 | |
Tangible assets total | 71.21 | |
Investments total | ||
Long term receivables total | ||
Inventories total | ||
Short term receivables total | ||
Cash and bank deposits | 3.18 | 3.44 |
Cash and cash equivalents | 3.18 | 3.44 |
Balance sheet total (assets) | 74.39 | 3.44 |
Equity and liabilities (kDKK)
2017 | 2018 | |
---|---|---|
Share capital | 1.00 | 1.00 |
Shares repurchased | -26.45 | |
Other reserves | 26.45 | |
Retained earnings | -26.45 | -60.12 |
Profit of the financial year | -33.67 | - 101.93 |
Shareholders equity total | -59.12 | - 161.06 |
Non-current liabilities total | ||
Current trade creditors | 5.00 | 5.00 |
Current owed to participating | 128.51 | 139.55 |
Other non-interest bearing current liabilities | 19.94 | |
Current liabilities total | 133.51 | 164.49 |
Balance sheet total (liabilities) | 74.39 | 3.44 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
![Bankruptcy risk visualization example](/_next/static/media/VisualExample2_w300px.9078e92b.png)
... and more!
No registration needed.