Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 73.12 | |
| External services | -61.11 | |
| Gross profit | 12.01 | |
| Employee benefit expenses | -29.08 | -2.08 |
| Other operating expenses | -3.00 | -14.13 |
| EBIT | -32.08 | -4.20 |
| Other financial expenses | -0.02 | |
| Pre-tax profit | -32.08 | -4.22 |
| Net earnings | -32.08 | -4.22 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 7.04 | 5.00 |
| Inventories total | 7.04 | 5.00 |
| Short term receivables total | ||
| Cash and bank deposits | 0.00 | 0.00 |
| Cash and cash equivalents | 0.00 | 0.00 |
| Balance sheet total (assets) | 7.04 | 5.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -6.71 | -38.78 |
| Profit of the financial year | -32.08 | -4.22 |
| Shareholders equity total | -38.78 | -43.00 |
| Non-current liabilities total | ||
| Current trade creditors | 3.75 | 4.75 |
| Other non-interest bearing current liabilities | 42.07 | 43.25 |
| Current liabilities total | 45.82 | 48.00 |
| Balance sheet total (liabilities) | 7.04 | 5.00 |
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.