Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 4.68 | 15.87 |
| Purchases during the financial year | -10.62 | |
| External services | -15.81 | -12.50 |
| Gross profit | -17.08 | -7.25 |
| EBIT | -11.13 | -7.25 |
| Other financial expenses | -2.00 | |
| Pre-tax profit | -17.08 | -7.25 |
| Income taxes | 3.95 | -3.95 |
| Net earnings | -13.13 | -11.20 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 3.95 | |
| Short term receivables total | 3.95 | |
| Cash and bank deposits | 22.92 | 28.17 |
| Cash and cash equivalents | 22.92 | 28.17 |
| Balance sheet total (assets) | 26.87 | 28.17 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Share premium account | 40.00 | 40.00 |
| Retained earnings | -13.13 | |
| Profit of the financial year | -13.13 | -11.20 |
| Shareholders equity total | 26.87 | 15.67 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 12.50 | |
| Current liabilities total | 12.50 | |
| Balance sheet total (liabilities) | 26.87 | 28.17 |
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.