Income statement (kUSD)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -0.71 | -1.70 |
| Gross profit | -0.71 | -1.70 |
| EBIT | -0.71 | -1.70 |
| Other financial income | 0.41 | |
| Other financial expenses | -0.02 | -0.15 |
| Pre-tax profit | -0.73 | -1.44 |
| Income taxes | -1 388.89 | - 918.38 |
| Net earnings | -1 389.62 | - 919.82 |
Assets (kUSD)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Holdings in group member companies | 18.92 | 18.92 |
| Investments total | 18.92 | 18.92 |
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 449.77 | |
| Short term receivables total | 449.77 | |
| Cash and bank deposits | 7.50 | 7.86 |
| Cash and cash equivalents | 7.50 | 7.86 |
| Balance sheet total (assets) | 476.18 | 26.77 |
Equity and liabilities (kUSD)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 7.52 | 7.52 |
| Retained earnings | -1 389.62 | |
| Profit of the financial year | -1 389.62 | - 919.82 |
| Shareholders equity total | -1 382.09 | -2 301.92 |
| Provisions | 1 838.65 | 918.38 |
| Non-current liabilities total | ||
| Current trade creditors | 0.71 | 2.51 |
| Current owed to group member | 18.92 | 1 407.80 |
| Other non-interest bearing current liabilities | 0.00 | |
| Current liabilities total | 19.63 | 1 410.31 |
| Balance sheet total (liabilities) | 476.18 | 26.77 |
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.