Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | |
| Costs of management | -8.21 |
| EBIT | -8.21 |
| Pre-tax profit | -8.21 |
| Income taxes | -10.52 |
| Net earnings | -18.74 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 145.00 | |
| Tangible assets total | 145.00 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 125.96 | 50.00 |
| Cash and cash equivalents | 125.96 | 50.00 |
| Balance sheet total (assets) | 125.96 | 195.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | 43.98 | -30.00 | -80.00 |
| Profit of the financial year | -18.74 | ||
| Shareholders equity total | 105.25 | 50.00 | |
| Non-current liabilities total | |||
| Current owed to group member | 20.71 | ||
| Other non-interest bearing current liabilities | 145.00 | ||
| Current liabilities total | 20.71 | 145.00 | |
| Balance sheet total (liabilities) | 125.96 | 195.00 |
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.