Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -21.63 | -25.03 |
| Gross profit | -21.63 | -25.03 |
| EBIT | -21.63 | -25.03 |
| Other financial expenses | -0.52 | -0.05 |
| Pre-tax profit | -22.15 | -25.09 |
| Income taxes | 4.40 | -10.04 |
| Net earnings | -17.75 | -35.13 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 8.00 | |
| Inventories total | 8.00 | |
| Prepayments and accrued income | 3.04 | |
| Current deferred tax assets | 20.04 | 10.00 |
| Short term receivables total | 23.08 | 10.00 |
| Cash and bank deposits | 381.24 | 158.43 |
| Cash and cash equivalents | 381.24 | 158.43 |
| Balance sheet total (assets) | 412.31 | 168.43 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Shares repurchased | 206.80 | |
| Retained earnings | 89.61 | 71.86 |
| Profit of the financial year | -17.75 | -35.13 |
| Shareholders equity total | 403.66 | 161.73 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 8.66 | 6.70 |
| Current liabilities total | 8.66 | 6.70 |
| Balance sheet total (liabilities) | 412.31 | 168.43 |
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.