Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | - 286.10 | -55.78 |
| Costs of manufacturing | - 143.82 | -10.67 |
| Gross profit | - 142.29 | -45.11 |
| Costs of management | 0.31 | |
| Costs of distribution | -2.99 | |
| Other operating expenses | - 170.64 | -3.53 |
| EBIT | 31.66 | -41.58 |
| Pre-tax profit | 31.66 | -41.58 |
| Net earnings | 31.66 | -41.58 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 1.00 | 1.00 |
| Tangible assets total | 1.00 | 1.00 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Balance sheet total (assets) | 1.00 | 1.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Retained earnings | -95.31 | 19.82 |
| Profit of the financial year | 31.66 | -41.58 |
| Shareholders equity total | -63.65 | -21.77 |
| Non-current loans from credit institutions | 62.16 | 23.88 |
| Non-current liabilities total | 62.16 | 23.88 |
| Other non-interest bearing current liabilities | 2.49 | -1.12 |
| Current liabilities total | 2.49 | -1.12 |
| Balance sheet total (liabilities) | 1.00 | 1.00 |
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.