Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 563.73 | 617.64 | 304.02 |
| Employee benefit expenses | - 555.76 | - 698.42 | - 341.62 |
| Total depreciation | -1.52 | ||
| EBIT | 6.45 | -80.77 | -37.60 |
| Other financial income | 0.01 | 0.02 | 0.07 |
| Other financial expenses | -4.56 | -3.92 | -9.22 |
| Pre-tax profit | 1.89 | -84.67 | -46.75 |
| Net earnings | 1.89 | -84.67 | -46.75 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 1.00 | 1.00 | 1.00 |
| Inventories total | 1.00 | 1.00 | 1.00 |
| Current other receivables | 30.00 | ||
| Short term receivables total | 30.00 | ||
| Cash and bank deposits | 61.62 | 100.46 | 104.11 |
| Cash and cash equivalents | 61.62 | 100.46 | 104.11 |
| Balance sheet total (assets) | 92.62 | 101.46 | 105.11 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 0.01 | 0.01 | 0.01 |
| Other reserves | 0.47 | 0.47 | 0.47 |
| Retained earnings | -14.82 | -12.93 | -97.59 |
| Profit of the financial year | 1.89 | -84.67 | -46.75 |
| Shareholders equity total | -12.44 | -97.11 | - 143.86 |
| Non-current liabilities total | |||
| Current trade creditors | 10.52 | 32.02 | 51.11 |
| Current owed to participating | 23.22 | 48.25 | 45.06 |
| Other non-interest bearing current liabilities | 71.32 | 118.30 | 152.80 |
| Current liabilities total | 105.06 | 198.57 | 248.97 |
| Balance sheet total (liabilities) | 92.62 | 101.46 | 105.11 |
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.