Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 90.67 | -0.98 |
| Employee benefit expenses | - 101.56 | |
| EBIT | -10.89 | -0.98 |
| Other financial expenses | -0.01 | -0.02 |
| Pre-tax profit | -10.90 | -0.99 |
| Income taxes | 2.40 | -2.40 |
| Net earnings | -8.50 | -3.39 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.90 | 0.90 |
| Current deferred tax assets | 2.40 | |
| Short term receivables total | 3.30 | 0.90 |
| Cash and bank deposits | 0.85 | 0.10 |
| Cash and cash equivalents | 0.85 | 0.10 |
| Balance sheet total (assets) | 4.14 | 1.00 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.10 | 0.10 |
| Retained earnings | -8.50 | |
| Profit of the financial year | -8.50 | -3.39 |
| Shareholders equity total | -8.40 | -11.79 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.25 | |
| Current owed to participating | 11.54 | 11.54 |
| Current owed to group member | 1.00 | 1.00 |
| Current liabilities total | 12.54 | 12.79 |
| Balance sheet total (liabilities) | 4.14 | 1.00 |
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.