Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -6.14 | 8.06 |
| EBIT | -6.14 | 8.06 |
| Other financial expenses | -0.07 | -0.20 |
| Pre-tax profit | -6.22 | 7.86 |
| Net earnings | -6.22 | 7.86 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 187.16 | 190.83 |
| Cash and cash equivalents | 187.16 | 190.83 |
| Balance sheet total (assets) | 187.16 | 190.83 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 150.00 | 150.00 |
| Retained earnings | 0.69 | -5.53 |
| Profit of the financial year | -6.22 | 7.86 |
| Shareholders equity total | 144.47 | 152.33 |
| Non-current liabilities total | ||
| Current trade creditors | 12.50 | 8.50 |
| Current owed to participating | 30.00 | 30.00 |
| Other non-interest bearing current liabilities | 0.20 | |
| Current liabilities total | 42.70 | 38.50 |
| Balance sheet total (liabilities) | 187.16 | 190.83 |
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.