Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -4.55 | -3.85 |
| EBIT | -4.55 | -3.85 |
| Pre-tax profit | -4.55 | -3.85 |
| Income taxes | -59.76 | 61.51 |
| Net earnings | -64.31 | 57.66 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 17.06 | |
| Current deferred tax assets | 61.51 | |
| Short term receivables total | 78.57 | |
| Cash and bank deposits | 27.89 | 6.97 |
| Cash and cash equivalents | 27.89 | 6.97 |
| Balance sheet total (assets) | 27.89 | 85.54 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Retained earnings | -35.80 | - 100.11 |
| Profit of the financial year | -64.31 | 57.66 |
| Shareholders equity total | 24.89 | 82.54 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 3.00 | 3.00 |
| Current liabilities total | 3.00 | 3.00 |
| Balance sheet total (liabilities) | 27.89 | 85.54 |
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.