Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 228.81 | 19.55 |
| External services | - 160.47 | -21.30 |
| Gross profit | 68.34 | -1.75 |
| Employee benefit expenses | - 272.16 | |
| Total depreciation | -44.00 | |
| EBIT | - 159.83 | -1.75 |
| Pre-tax profit | - 159.83 | -1.75 |
| Net earnings | - 159.83 | -1.75 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 12.42 | 11.53 |
| Inventories total | 12.42 | 11.53 |
| Current other receivables | 15.34 | |
| Short term receivables total | 15.34 | |
| Cash and bank deposits | 209.22 | 15.27 |
| Cash and cash equivalents | 209.22 | 15.27 |
| Balance sheet total (assets) | 236.99 | 26.80 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Retained earnings | - 144.41 | - 304.23 |
| Profit of the financial year | - 159.83 | -1.75 |
| Shareholders equity total | - 179.23 | - 180.98 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 416.22 | 207.77 |
| Current liabilities total | 416.22 | 207.77 |
| Balance sheet total (liabilities) | 236.99 | 26.80 |
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.