Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -70.83 | -13.18 |
| Employee benefit expenses | -30.03 | |
| EBIT | - 100.87 | -13.18 |
| Other financial expenses | -0.30 | -1.01 |
| Pre-tax profit | - 101.17 | -14.19 |
| Net earnings | - 101.17 | -14.19 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 15.00 | |
| Investments total | 15.00 | |
| Long term receivables total | ||
| Finished products/goods | 10.00 | |
| Inventories total | 10.00 | |
| Current trade debtors | 14.58 | |
| Current other receivables | 2.81 | 3.18 |
| Short term receivables total | 17.39 | 3.18 |
| Cash and bank deposits | 13.14 | 0.01 |
| Cash and cash equivalents | 13.14 | 0.01 |
| Balance sheet total (assets) | 55.52 | 3.19 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 5.00 | 5.00 |
| Retained earnings | - 101.17 | |
| Profit of the financial year | - 101.17 | -14.19 |
| Shareholders equity total | -96.17 | - 110.36 |
| Non-current liabilities total | ||
| Current trade creditors | 14.00 | 8.00 |
| Current owed to participating | 137.69 | 104.54 |
| Other non-interest bearing current liabilities | 1.01 | |
| Current liabilities total | 151.69 | 113.55 |
| Balance sheet total (liabilities) | 55.52 | 3.19 |
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.