Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 128.32 | 4.95 |
| Employee benefit expenses | - 169.12 | |
| EBIT | -40.80 | 4.95 |
| Net income from associates (fin.) | -70.00 | |
| Pre-tax profit | - 110.80 | 4.95 |
| Income taxes | 17.09 | -17.09 |
| Net earnings | -93.71 | -12.14 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Holdings in group member companies | 50.00 | 50.00 |
| Participating interests | 15.63 | |
| Investments total | 50.00 | 65.63 |
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.12 | |
| Current deferred tax assets | 17.09 | |
| Short term receivables total | 17.21 | |
| Cash and bank deposits | 7.03 | 0.62 |
| Cash and cash equivalents | 7.03 | 0.62 |
| Balance sheet total (assets) | 74.24 | 66.24 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Retained earnings | -62.92 | - 156.63 |
| Profit of the financial year | -93.71 | -12.14 |
| Shareholders equity total | - 156.63 | - 168.77 |
| Non-current liabilities total | ||
| Current owed to group member | 37.58 | |
| Other non-interest bearing current liabilities | 230.87 | 197.44 |
| Current liabilities total | 230.87 | 235.02 |
| Balance sheet total (liabilities) | 74.24 | 66.24 |
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.