Income statement (kUSD)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -0.71 | |
| Gross profit | -0.71 | -0.96 |
| EBIT | -0.71 | -0.96 |
| Other financial income | 0.66 | |
| Other financial expenses | - 135.88 | - 246.68 |
| Pre-tax profit | - 136.59 | - 246.98 |
| Income taxes | 0.16 | |
| Net earnings | - 136.43 | - 246.98 |
Assets (kUSD)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current loans receivable | 246.64 | |
| Long term receivables total | 246.64 | |
| Inventories total | ||
| Current deferred tax assets | 0.16 | |
| Short term receivables total | 0.16 | |
| Cash and bank deposits | 7.44 | 8.06 |
| Cash and cash equivalents | 7.44 | 8.06 |
| Balance sheet total (assets) | 254.23 | 8.06 |
Equity and liabilities (kUSD)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 7.46 | 7.46 |
| Retained earnings | - 136.43 | |
| Profit of the financial year | - 136.43 | - 246.98 |
| Shareholders equity total | - 128.97 | - 375.95 |
| Non-current liabilities total | ||
| Current trade creditors | 0.85 | |
| Current owed to group member | 382.50 | 382.34 |
| Other non-interest bearing current liabilities | 0.71 | 0.83 |
| Current liabilities total | 383.21 | 384.02 |
| Balance sheet total (liabilities) | 254.23 | 8.06 |
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.