Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 37.00 | -33.45 |
| Employee benefit expenses | -53.00 | -31.27 |
| EBIT | -16.00 | -64.72 |
| Other financial expenses | -4.00 | -2.79 |
| Pre-tax profit | -20.00 | -67.51 |
| Income taxes | 3.00 | 14.81 |
| Net earnings | -17.00 | -52.70 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 231.00 | 98.51 |
| Inventories total | 231.00 | 98.51 |
| Current other receivables | 1.00 | 4.74 |
| Current deferred tax assets | 3.00 | 17.33 |
| Short term receivables total | 4.00 | 22.07 |
| Balance sheet total (assets) | 235.00 | 120.58 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -16.91 | |
| Profit of the financial year | -17.00 | -52.70 |
| Shareholders equity total | 33.00 | -19.61 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 202.00 | 140.19 |
| Current liabilities total | 202.00 | 140.19 |
| Balance sheet total (liabilities) | 235.00 | 120.58 |
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.