Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -1.86 | -16.55 |
| Employee benefit expenses | -1.21 | |
| EBIT | -3.08 | -16.55 |
| Other financial expenses | -1.10 | -0.39 |
| Pre-tax profit | -4.18 | -16.94 |
| Income taxes | 64.96 | 190.74 |
| Net earnings | 60.78 | 173.81 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.64 | |
| Short term receivables total | 1.64 | |
| Cash and bank deposits | 2.85 | 2.14 |
| Cash and cash equivalents | 2.85 | 2.14 |
| Balance sheet total (assets) | 2.85 | 3.78 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Retained earnings | - 994.82 | - 934.04 |
| Profit of the financial year | 60.78 | 173.81 |
| Shareholders equity total | - 809.04 | - 635.23 |
| Non-current liabilities total | ||
| Current trade creditors | 10.00 | |
| Current owed to group member | 811.89 | 629.01 |
| Current liabilities total | 811.89 | 639.01 |
| Balance sheet total (liabilities) | 2.85 | 3.78 |
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.