Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -8.63 | 70.00 |
| Total depreciation | -0.00 | |
| EBIT | -8.63 | 70.00 |
| Pre-tax profit | -8.63 | 70.00 |
| Income taxes | -34.49 | -15.40 |
| Net earnings | -43.12 | 54.60 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 0.00 | -0.00 |
| Tangible assets total | 0.00 | -0.00 |
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 2.80 | 2.80 |
| Inventories total | 2.80 | 2.80 |
| Current deferred tax assets | 51.34 | 35.94 |
| Short term receivables total | 51.34 | 35.94 |
| Cash and bank deposits | 1.46 | 1.46 |
| Cash and cash equivalents | 1.46 | 1.46 |
| Balance sheet total (assets) | 55.60 | 40.20 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Retained earnings | - 255.66 | - 298.79 |
| Profit of the financial year | -43.12 | 54.60 |
| Shareholders equity total | - 173.79 | - 119.19 |
| Non-current liabilities total | ||
| Current loans from credit institutions | -0.49 | -0.15 |
| Current trade creditors | 41.96 | 41.96 |
| Current owed to participating | 169.12 | 98.78 |
| Other non-interest bearing current liabilities | 18.80 | 18.80 |
| Current liabilities total | 229.39 | 159.39 |
| Balance sheet total (liabilities) | 55.60 | 40.20 |
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.