Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 147.21 | 139.64 | 44.27 |
| Employee benefit expenses | - 167.51 | - 142.89 | -59.47 |
| EBIT | -20.31 | -3.24 | -15.20 |
| Other financial expenses | -0.21 | -0.45 | -0.02 |
| Pre-tax profit | -20.52 | -3.69 | -15.22 |
| Net earnings | -20.52 | -3.69 | -15.22 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 4.06 | 3.60 | |
| Inventories total | 4.06 | 3.60 | |
| Current trade debtors | 39.50 | 24.29 | 55.63 |
| Current other receivables | 1.00 | ||
| Short term receivables total | 40.50 | 24.29 | 55.63 |
| Cash and bank deposits | 2.79 | 11.14 | 12.12 |
| Cash and cash equivalents | 2.79 | 11.14 | 12.12 |
| Balance sheet total (assets) | 43.28 | 39.49 | 71.35 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Other reserves | 10.43 | 10.43 | 10.43 |
| Retained earnings | 9.51 | -11.01 | -14.71 |
| Profit of the financial year | -20.52 | -3.69 | -15.22 |
| Shareholders equity total | -0.59 | -4.28 | -19.50 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 18.68 | 62.70 |
| Current owed to participating | 0.00 | ||
| Short-term deferred tax liabilities | 6.91 | ||
| Other non-interest bearing current liabilities | 31.95 | 25.09 | 28.15 |
| Current liabilities total | 43.87 | 43.77 | 90.85 |
| Balance sheet total (liabilities) | 43.28 | 39.49 | 71.35 |
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.