Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 17.00 | 10.78 |
| Costs of manufacturing | -0.14 | |
| External services | -10.20 | |
| Gross profit | 16.87 | 0.57 |
| Costs of management | -27.79 | |
| EBIT | -10.92 | 0.57 |
| Other financial expenses | -0.05 | |
| Pre-tax profit | -10.97 | 0.57 |
| Net earnings | -10.97 | 0.57 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | -5.60 | 5.78 |
| Current other receivables | 5.72 | |
| Short term receivables total | 0.12 | 5.78 |
| Balance sheet total (assets) | 0.12 | 5.78 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 32.62 | |
| Other reserves | -33.65 | |
| Retained earnings | 10.97 | 5.75 |
| Profit of the financial year | -10.97 | 0.57 |
| Shareholders equity total | -1.03 | 6.33 |
| Non-current liabilities total | ||
| Current loans from credit institutions | -0.55 | |
| Current trade creditors | 1.16 | |
| Current liabilities total | 1.16 | -0.55 |
| Balance sheet total (liabilities) | 0.12 | 5.78 |
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.