Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 63.04 | |
| Costs of manufacturing | -41.08 | |
| External services | -10.32 | -1.43 |
| Gross profit | 11.64 | -1.43 |
| EBIT | 11.64 | -1.43 |
| Pre-tax profit | 11.64 | -1.43 |
| Income taxes | -2.55 | |
| Net earnings | 9.09 | -1.43 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 5.00 | |
| Investments total | 5.00 | |
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 21.23 | 16.35 |
| Short term receivables total | 21.23 | 16.35 |
| Cash and bank deposits | 8.71 | 0.41 |
| Cash and cash equivalents | 8.71 | 0.41 |
| Balance sheet total (assets) | 29.94 | 21.76 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -0.77 | 8.32 |
| Profit of the financial year | 9.09 | -1.43 |
| Shareholders equity total | 8.32 | 6.90 |
| Non-current liabilities total | ||
| Current trade creditors | 0.50 | |
| Short-term deferred tax liabilities | 2.55 | 2.55 |
| Other non-interest bearing current liabilities | 18.56 | 12.31 |
| Current liabilities total | 21.61 | 14.86 |
| Balance sheet total (liabilities) | 29.94 | 21.76 |
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.