Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -11.62 | -30.92 |
| EBIT | -11.62 | -30.92 |
| Other financial expenses | -2.67 | -1.10 |
| Pre-tax profit | -14.28 | -32.02 |
| Income taxes | 2.46 | 6.87 |
| Net earnings | -11.82 | -25.15 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 20.35 | |
| Inventories total | 20.35 | |
| Current deferred tax assets | 2.46 | 9.33 |
| Short term receivables total | 2.46 | 9.33 |
| Cash and bank deposits | 20.37 | 6.20 |
| Cash and cash equivalents | 20.37 | 6.20 |
| Balance sheet total (assets) | 43.18 | 15.53 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -11.82 | |
| Profit of the financial year | -11.82 | -25.15 |
| Shareholders equity total | 38.18 | 13.03 |
| Non-current liabilities total | ||
| Current trade creditors | 5.00 | 2.50 |
| Current liabilities total | 5.00 | 2.50 |
| Balance sheet total (liabilities) | 43.18 | 15.53 |
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.