Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -26.68 | 67.45 | |
| Costs of management | -27.01 | ||
| EBIT | -27.01 | -26.68 | 67.45 |
| Other financial expenses | -0.08 | -0.27 | -38.88 |
| Pre-tax profit | -27.09 | -26.94 | 28.57 |
| Income taxes | -6.29 | ||
| Net earnings | -27.09 | -26.94 | 22.29 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 396.19 | ||
| Short term receivables total | 396.19 | ||
| Cash and bank deposits | 40.14 | 9.57 | 112.45 |
| Cash and cash equivalents | 40.14 | 9.57 | 112.45 |
| Balance sheet total (assets) | 40.14 | 9.57 | 508.64 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | -81.49 | - 108.58 | - 135.52 |
| Profit of the financial year | -27.09 | -26.94 | 22.29 |
| Shareholders equity total | -28.58 | -55.52 | -33.24 |
| Non-current liabilities total | |||
| Current trade creditors | 3.72 | 21.18 | |
| Current owed to participating | 65.00 | 65.00 | 65.02 |
| Short-term deferred tax liabilities | 6.29 | ||
| Other non-interest bearing current liabilities | 0.09 | 449.39 | |
| Current liabilities total | 68.72 | 65.09 | 541.88 |
| Balance sheet total (liabilities) | 40.14 | 9.57 | 508.64 |
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.