Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -6.18 | -6.15 |
| EBIT | -6.18 | -6.15 |
| Other financial expenses | -0.07 | -0.60 |
| Pre-tax profit | -6.25 | -6.75 |
| Income taxes | 1.01 | -1.01 |
| Net earnings | -5.24 | -7.76 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.14 | 0.89 | 0.89 |
| Current deferred tax assets | 1.01 | ||
| Short term receivables total | 1.15 | 0.89 | 0.89 |
| Cash and bank deposits | 0.15 | 0.05 | 0.05 |
| Cash and cash equivalents | 0.15 | 0.05 | 0.05 |
| Balance sheet total (assets) | 1.30 | 0.94 | 0.94 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 |
| Retained earnings | -5.24 | -13.01 | |
| Profit of the financial year | -5.24 | -7.76 | |
| Shareholders equity total | -4.24 | -12.01 | -12.01 |
| Non-current liabilities total | |||
| Current trade creditors | 3.88 | 7.82 | 7.82 |
| Other non-interest bearing current liabilities | 1.67 | 5.13 | 5.13 |
| Current liabilities total | 5.54 | 12.95 | 12.95 |
| Balance sheet total (liabilities) | 1.30 | 0.94 | 0.94 |
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.