Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 4 235.45 |
| Employee benefit expenses | -4 263.23 |
| Total depreciation | -22.74 |
| EBIT | -50.53 |
| Other financial expenses | - 112.22 |
| Pre-tax profit | - 162.75 |
| Income taxes | 12.33 |
| Net earnings | - 150.42 |
Assets (kDKK)
| 2018 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 333.07 |
| Tangible assets total | 333.07 |
| Other receivables | 22.00 |
| Investments total | 22.00 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 1 426.11 |
| Current deferred tax assets | 26.89 |
| Short term receivables total | 1 453.00 |
| Cash and bank deposits | 1.00 |
| Cash and cash equivalents | 1.00 |
| Balance sheet total (assets) | 1 809.08 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 50.00 |
| Retained earnings | -49.00 |
| Profit of the financial year | - 150.42 |
| Shareholders equity total | - 149.42 |
| Provisions | 14.57 |
| Non-current loans from credit institutions | 1 000.00 |
| Non-current liabilities total | 1 000.00 |
| Current loans from credit institutions | 140.86 |
| Current trade creditors | 270.40 |
| Other non-interest bearing current liabilities | 532.68 |
| Current liabilities total | 943.93 |
| Balance sheet total (liabilities) | 1 809.08 |
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.