Income statement (kDKK)
| 2017 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 213.19 |
| Employee benefit expenses | - 103.08 |
| Total depreciation | - 125.12 |
| EBIT | -15.00 |
| Pre-tax profit | -15.00 |
| Income taxes | 3.30 |
| Net earnings | -11.70 |
Assets (kDKK)
| 2017 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 65.33 |
| Current deferred tax assets | 3.30 |
| Short term receivables total | 68.63 |
| Cash and bank deposits | 20.72 |
| Cash and cash equivalents | 20.72 |
| Balance sheet total (assets) | 89.35 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.01 | 0.01 |
| Retained earnings | -11.70 | |
| Profit of the financial year | -11.70 | |
| Shareholders equity total | -11.69 | -11.69 |
| Non-current liabilities total | ||
| Current trade creditors | 23.15 | |
| Other non-interest bearing current liabilities | 77.89 | 11.69 |
| Current liabilities total | 101.04 | 11.69 |
| Balance sheet total (liabilities) | 89.35 |
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.