Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -2.50 | -1.40 |
| EBIT | -2.50 | -1.40 |
| Pre-tax profit | -2.50 | -1.40 |
| Income taxes | 0.55 | 0.31 |
| Net earnings | -1.95 | -1.09 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 10.54 | 10.54 | 10.54 |
| Current deferred tax assets | 43.15 | 43.45 | 43.45 |
| Short term receivables total | 53.68 | 53.99 | 53.99 |
| Cash and bank deposits | 3.26 | 1.86 | 1.86 |
| Cash and cash equivalents | 3.26 | 1.86 | 1.86 |
| Balance sheet total (assets) | 56.94 | 55.85 | 55.85 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | -66.11 | -68.06 | -69.15 |
| Profit of the financial year | -1.95 | -1.09 | |
| Shareholders equity total | 56.94 | 55.85 | 55.85 |
| Non-current liabilities total | |||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 56.94 | 55.85 | 55.85 |
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.