Income statement (kUSD)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 798.00 | 2.00 | 2 098.86 |
| EBIT | 798.00 | 2.00 | 2 098.86 |
| Other financial income | 323.00 | 111.00 | 92.30 |
| Other financial expenses | - 104.00 | -68.00 | -45.35 |
| Pre-tax profit | 1 017.00 | 45.00 | 2 145.80 |
| Income taxes | 483.00 | -2 365.00 | 2 320.21 |
| Net earnings | 1 500.00 | -2 320.00 | 4 466.02 |
Assets (kUSD)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 4 802.00 | 2 440.00 | 5 268.64 |
| Current deferred tax assets | 462.00 | 462.00 | |
| Short term receivables total | 5 264.00 | 2 902.00 | 5 268.64 |
| Balance sheet total (assets) | 5 264.00 | 2 902.00 | 5 268.64 |
Equity and liabilities (kUSD)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 194.00 | 194.00 | 194.17 |
| Retained earnings | 1 419.00 | 2 919.00 | 598.89 |
| Profit of the financial year | 1 500.00 | -2 320.00 | 4 466.02 |
| Shareholders equity total | 3 113.00 | 793.00 | 5 259.07 |
| Provisions | 2 100.00 | 2 100.00 | |
| Non-current liabilities total | |||
| Current owed to group member | 51.00 | 9.00 | 9.57 |
| Current liabilities total | 51.00 | 9.00 | 9.57 |
| Balance sheet total (liabilities) | 5 264.00 | 2 902.00 | 5 268.64 |
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.