Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 302.93 | -6.46 |
| Employee benefit expenses | - 845.06 | |
| EBIT | -1 147.99 | -6.46 |
| Other financial income | 3.10 | 570.75 |
| Other financial expenses | - 321.70 | |
| Pre-tax profit | -1 466.59 | 564.29 |
| Net earnings | -1 466.59 | 564.29 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 398.76 | |
| Current other receivables | 0.93 | |
| Short term receivables total | 398.76 | 0.93 |
| Cash and bank deposits | 489.35 | 284.77 |
| Cash and cash equivalents | 489.35 | 284.77 |
| Balance sheet total (assets) | 888.11 | 285.69 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Retained earnings | -6 085.16 | -7 551.74 |
| Profit of the financial year | -1 466.59 | 564.29 |
| Shareholders equity total | -7 471.74 | -6 907.45 |
| Non-current liabilities total | ||
| Current trade creditors | 85.20 | 39.00 |
| Current owed to group member | 8 188.46 | 7 154.14 |
| Other non-interest bearing current liabilities | 86.19 | |
| Current liabilities total | 8 359.85 | 7 193.14 |
| Balance sheet total (liabilities) | 888.11 | 285.69 |
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.