Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -9.56 | 12.74 |
| EBIT | -9.56 | 12.74 |
| Other financial expenses | -0.01 | |
| Pre-tax profit | -9.56 | 12.73 |
| Income taxes | 2.10 | -13.91 |
| Net earnings | -7.45 | -1.18 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 13.91 | |
| Short term receivables total | 13.91 | |
| Cash and bank deposits | 30.97 | 48.33 |
| Cash and cash equivalents | 30.97 | 48.33 |
| Balance sheet total (assets) | 44.88 | 48.33 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Retained earnings | -47.54 | -54.99 |
| Profit of the financial year | -7.45 | -1.18 |
| Shareholders equity total | 25.01 | 23.83 |
| Non-current liabilities total | ||
| Current trade creditors | 5.00 | 5.00 |
| Other non-interest bearing current liabilities | 14.87 | 19.50 |
| Current liabilities total | 19.87 | 24.50 |
| Balance sheet total (liabilities) | 44.88 | 48.33 |
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.