Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -11.15 | -16.88 | -2.60 |
| Employee benefit expenses | -85.00 | ||
| EBIT | -11.15 | - 101.88 | -2.60 |
| Other financial expenses | -0.12 | -0.63 | -0.36 |
| Pre-tax profit | -11.27 | - 102.51 | -2.96 |
| Net earnings | -11.27 | - 102.51 | -2.96 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 163.47 | 47.98 | 30.76 |
| Cash and cash equivalents | 163.47 | 47.98 | 30.76 |
| Balance sheet total (assets) | 163.47 | 47.98 | 30.76 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 650.00 | 650.00 | 650.00 |
| Shares repurchased | 30.00 | ||
| Retained earnings | - 508.76 | - 520.03 | - 622.54 |
| Profit of the financial year | -11.27 | - 102.51 | -2.96 |
| Shareholders equity total | 159.97 | 27.46 | 24.50 |
| Non-current liabilities total | |||
| Current trade creditors | 3.50 | 3.35 | |
| Other non-interest bearing current liabilities | 3.50 | 17.02 | 2.91 |
| Current liabilities total | 3.50 | 20.52 | 6.26 |
| Balance sheet total (liabilities) | 163.47 | 47.98 | 30.76 |
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.