Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -5.00 | -0.89 |
| Gross profit | -5.00 | -0.89 |
| EBIT | -5.00 | -0.89 |
| Other financial income | 2.80 | |
| Other financial expenses | -1.00 | -1.30 |
| Pre-tax profit | -6.00 | 0.60 |
| Income taxes | 1.27 | |
| Net earnings | -6.00 | 1.87 |
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. | 69.00 | 36.30 |
| Current deferred tax assets | 1.27 | |
| Short term receivables total | 69.00 | 37.57 |
| Cash and bank deposits | 2.89 | |
| Cash and cash equivalents | 2.89 | |
| Balance sheet total (assets) | 69.00 | 40.47 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -8.00 | -13.91 |
| Profit of the financial year | -6.00 | 1.87 |
| Shareholders equity total | 36.00 | 37.97 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 1.00 | |
| Current owed to participating | 31.00 | |
| Other non-interest bearing current liabilities | 1.00 | 2.50 |
| Current liabilities total | 33.00 | 2.50 |
| Balance sheet total (liabilities) | 69.00 | 40.47 |
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.