Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -50.70 | -23.96 |
| EBIT | -50.70 | -23.96 |
| Other financial income | 0.65 | 0.01 |
| Other financial expenses | -0.01 | -0.10 |
| Pre-tax profit | -50.06 | -24.05 |
| Income taxes | 6.01 | -16.01 |
| Net earnings | -44.05 | -40.06 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 11.01 | |
| Short term receivables total | 11.01 | |
| Cash and bank deposits | 0.13 | |
| Cash and cash equivalents | 0.13 | |
| Balance sheet total (assets) | 11.01 | 0.13 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -44.05 | |
| Profit of the financial year | -44.05 | -40.06 |
| Shareholders equity total | 5.95 | -34.11 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.06 | |
| Current owed to participating | 15.45 | |
| Short-term deferred tax liabilities | 5.00 | 10.00 |
| Other non-interest bearing current liabilities | 0.05 | |
| Accruals and deferred income | 8.74 | |
| Current liabilities total | 5.06 | 34.24 |
| Balance sheet total (liabilities) | 11.01 | 0.13 |
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.