Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -3.24 | -23.66 |
| EBIT | -3.24 | -23.66 |
| Pre-tax profit | -3.24 | -23.66 |
| Income taxes | 0.71 | 5.21 |
| Net earnings | -2.53 | -18.46 |
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. | 23.48 | |
| Current other receivables | 0.81 | 6.60 |
| Current deferred tax assets | 0.71 | 5.92 |
| Short term receivables total | 25.01 | 12.52 |
| Cash and bank deposits | 0.04 | 0.01 |
| Cash and cash equivalents | 0.04 | 0.01 |
| Balance sheet total (assets) | 25.05 | 12.53 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -25.43 | -27.96 |
| Profit of the financial year | -2.53 | -18.46 |
| Shareholders equity total | 22.04 | 3.59 |
| Non-current liabilities total | ||
| Current owed to group member | 8.94 | |
| Other non-interest bearing current liabilities | 3.00 | |
| Current liabilities total | 3.00 | 8.94 |
| Balance sheet total (liabilities) | 25.05 | 12.53 |
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.