Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 154.85 | ||
| Costs of manufacturing | -13.28 | ||
| Gross profit | -47.22 | -47.22 | 141.57 |
| Other operating expenses | - 144.85 | ||
| EBIT | -47.22 | -47.22 | -3.28 |
| Other financial expenses | -3.60 | ||
| Pre-tax profit | -47.22 | -47.22 | -6.88 |
| Net earnings | -47.22 | -47.22 | -6.88 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 2.00 | 2.00 | 2.00 |
| Inventories total | 2.00 | 2.00 | 2.00 |
| Short term receivables total | |||
| Cash and bank deposits | 2.59 | 2.59 | 27.33 |
| Cash and cash equivalents | 2.59 | 2.59 | 27.33 |
| Balance sheet total (assets) | 4.59 | 4.59 | 29.33 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Other reserves | 1.97 | 1.97 | |
| Retained earnings | -47.22 | ||
| Profit of the financial year | -47.22 | -47.22 | -6.88 |
| Shareholders equity total | 4.75 | 4.75 | -4.10 |
| Non-current liabilities total | |||
| Current trade creditors | 7.46 | 7.46 | 40.38 |
| Short-term deferred tax liabilities | -7.61 | -7.61 | -7.61 |
| Other non-interest bearing current liabilities | 0.66 | ||
| Current liabilities total | -0.16 | -0.16 | 33.43 |
| Balance sheet total (liabilities) | 4.59 | 4.59 | 29.33 |
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.