Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 336.66 | 16.50 |
| Employee benefit expenses | - 217.15 | -62.22 |
| EBIT | - 553.82 | -45.72 |
| Other financial expenses | -0.50 | -0.62 |
| Pre-tax profit | - 554.32 | -46.35 |
| Income taxes | 150.50 | |
| Net earnings | - 554.32 | 104.15 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 44.42 | |
| Inventories total | 44.42 | |
| Current trade debtors | 136.87 | |
| Short term receivables total | 136.87 | |
| Cash and bank deposits | 13.52 | 3.87 |
| Cash and cash equivalents | 13.52 | 3.87 |
| Balance sheet total (assets) | 57.93 | 140.74 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | - 639.45 | |
| Profit of the financial year | - 554.32 | 104.15 |
| Shareholders equity total | - 504.32 | - 485.30 |
| Non-current liabilities total | ||
| Current trade creditors | 136.69 | 191.17 |
| Other non-interest bearing current liabilities | 425.56 | 434.87 |
| Current liabilities total | 562.25 | 626.04 |
| Balance sheet total (liabilities) | 57.93 | 140.74 |
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.