Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 158.91 | -79.62 |
| Employee benefit expenses | - 219.42 | - 129.72 |
| EBIT | - 378.33 | - 209.34 |
| Other financial expenses | -0.14 | |
| Pre-tax profit | - 378.33 | - 209.48 |
| Net earnings | - 378.33 | - 209.48 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 415.10 | 357.11 |
| Inventories total | 415.10 | 357.11 |
| Current other receivables | 46.09 | 3.81 |
| Short term receivables total | 46.09 | 3.81 |
| Cash and bank deposits | 17.78 | 43.79 |
| Cash and cash equivalents | 17.78 | 43.79 |
| Balance sheet total (assets) | 478.98 | 404.71 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Retained earnings | -7.51 | - 385.84 |
| Profit of the financial year | - 378.33 | - 209.48 |
| Shareholders equity total | - 384.84 | - 594.32 |
| Non-current liabilities total | ||
| Current owed to participating | 858.59 | 999.02 |
| Other non-interest bearing current liabilities | 5.23 | 0.01 |
| Current liabilities total | 863.82 | 999.03 |
| Balance sheet total (liabilities) | 478.98 | 404.71 |
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.