Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 50.26 | 35.91 |
| EBIT | 50.26 | 35.91 |
| Pre-tax profit | 50.26 | 35.91 |
| Income taxes | -8.42 | |
| Net earnings | 50.26 | 27.49 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 8.75 | |
| Short term receivables total | 8.75 | |
| Cash and bank deposits | 65.12 | 102.74 |
| Cash and cash equivalents | 65.12 | 102.74 |
| Balance sheet total (assets) | 65.12 | 111.49 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 13.29 | 20.17 |
| Retained earnings | -10.37 | 33.01 |
| Profit of the financial year | 50.26 | 27.49 |
| Shareholders equity total | 53.18 | 80.67 |
| Non-current liabilities total | ||
| Current owed to participating | 0.20 | |
| Short-term deferred tax liabilities | 8.42 | |
| Other non-interest bearing current liabilities | 11.94 | 22.21 |
| Current liabilities total | 11.94 | 30.82 |
| Balance sheet total (liabilities) | 65.12 | 111.49 |
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.