Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -32.36 |
| Total depreciation | -45.00 |
| EBIT | -77.36 |
| Other financial expenses | -0.05 |
| Pre-tax profit | -77.42 |
| Income taxes | 14.64 |
| Net earnings | -62.77 |
Assets (kDKK)
| 2018 | |
|---|---|
| Development expenditure | 487.38 |
| Intangible assets total | 487.38 |
| Tangible assets total | |
| Participating interests | 50.00 |
| Investments total | 50.00 |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 134.86 |
| Current deferred tax assets | 14.64 |
| Short term receivables total | 149.50 |
| Cash and bank deposits | 2.45 |
| Cash and cash equivalents | 2.45 |
| Balance sheet total (assets) | 689.34 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 66.37 |
| Share premium account | 133.63 |
| Profit of the financial year | -62.77 |
| Shareholders equity total | 137.23 |
| Non-current liabilities total | |
| Current trade creditors | 218.30 |
| Other non-interest bearing current liabilities | 333.80 |
| Current liabilities total | 552.11 |
| Balance sheet total (liabilities) | 689.34 |
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.