Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -6.00 | -15.26 |
| EBIT | -6.00 | -15.26 |
| Other financial income | 3.00 | 1.24 |
| Pre-tax profit | -3.00 | -14.02 |
| Income taxes | 1.00 | -4.54 |
| Net earnings | -2.00 | -18.56 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 0.63 | |
| Current other receivables | 1.00 | 1.48 |
| Current deferred tax assets | 4.00 | |
| Short term receivables total | 5.00 | 2.10 |
| Cash and bank deposits | 561.00 | 445.19 |
| Cash and cash equivalents | 561.00 | 445.19 |
| Balance sheet total (assets) | 566.00 | 447.30 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Shares repurchased | 103.00 | |
| Retained earnings | 331.00 | 328.95 |
| Profit of the financial year | -2.00 | -18.56 |
| Shareholders equity total | 557.00 | 435.39 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 9.00 | 11.91 |
| Current liabilities total | 9.00 | 11.91 |
| Balance sheet total (liabilities) | 566.00 | 447.30 |
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.