Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 5.38 | 162.31 |
| Employee benefit expenses | - 360.00 | |
| EBIT | 5.38 | - 197.69 |
| Pre-tax profit | 5.38 | - 197.69 |
| Income taxes | 26.77 | 43.49 |
| Net earnings | 32.15 | - 154.19 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 60.83 | 28.36 |
| Current deferred tax assets | 70.50 | 113.99 |
| Short term receivables total | 131.33 | 142.36 |
| Cash and bank deposits | 6.72 | 1.50 |
| Cash and cash equivalents | 6.72 | 1.50 |
| Balance sheet total (assets) | 138.05 | 143.86 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Retained earnings | - 282.11 | 110.04 |
| Profit of the financial year | 32.15 | - 154.19 |
| Shareholders equity total | - 169.96 | 35.84 |
| Non-current liabilities total | ||
| Current owed to group member | 308.01 | 108.02 |
| Current liabilities total | 308.01 | 108.02 |
| Balance sheet total (liabilities) | 138.05 | 143.86 |
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.