Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 66.69 | -11.12 |
| Employee benefit expenses | - 156.90 | |
| EBIT | -90.21 | -11.12 |
| Other financial expenses | -5.28 | -3.63 |
| Pre-tax profit | -95.49 | -14.75 |
| Net earnings | -95.49 | -14.75 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 7.56 | |
| Current other receivables | 6.16 | |
| Short term receivables total | 13.72 | |
| Cash and bank deposits | 48.08 | 41.04 |
| Cash and cash equivalents | 48.08 | 41.04 |
| Balance sheet total (assets) | 61.80 | 41.04 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 91.91 | -3.58 |
| Profit of the financial year | -95.49 | -14.75 |
| Shareholders equity total | 46.42 | 31.67 |
| Non-current liabilities total | ||
| Current trade creditors | 12.50 | 8.75 |
| Other non-interest bearing current liabilities | 2.88 | 0.62 |
| Current liabilities total | 15.38 | 9.37 |
| Balance sheet total (liabilities) | 61.80 | 41.04 |
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.