Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -7.00 | -5.51 |
| EBIT | -7.00 | -5.51 |
| Other financial income | 11.00 | 6.45 |
| Pre-tax profit | 4.00 | 0.94 |
| Income taxes | -1.00 | -0.20 |
| Net earnings | 3.00 | 0.74 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 484.00 | 289.61 |
| Short term receivables total | 484.00 | 289.61 |
| Cash and bank deposits | 29.00 | 222.27 |
| Cash and cash equivalents | 29.00 | 222.27 |
| Balance sheet total (assets) | 513.00 | 511.88 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 500.00 | 500.00 |
| Retained earnings | 3.00 | 5.44 |
| Profit of the financial year | 3.00 | 0.74 |
| Shareholders equity total | 506.00 | 506.18 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 1.00 | 0.20 |
| Other non-interest bearing current liabilities | 6.00 | 5.50 |
| Current liabilities total | 7.00 | 5.70 |
| Balance sheet total (liabilities) | 513.00 | 511.88 |
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.