Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 130.45 | -20.85 |
| Employee benefit expenses | - 168.24 | -6.29 |
| EBIT | -37.78 | -27.14 |
| Other financial income | 0.14 | |
| Other financial expenses | -0.02 | |
| Pre-tax profit | -37.67 | -27.14 |
| Net earnings | -37.67 | -27.14 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 7.58 | |
| Short term receivables total | 7.58 | |
| Cash and bank deposits | 16.03 | 4.87 |
| Cash and cash equivalents | 16.03 | 4.87 |
| Balance sheet total (assets) | 23.62 | 4.87 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -37.67 | |
| Profit of the financial year | -37.67 | -27.14 |
| Shareholders equity total | 12.33 | -14.81 |
| Non-current liabilities total | ||
| Current owed to participating | 15.17 | |
| Other non-interest bearing current liabilities | 11.29 | 4.52 |
| Current liabilities total | 11.29 | 19.69 |
| Balance sheet total (liabilities) | 23.62 | 4.87 |
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.