Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 11.29 |
| EBIT | 11.29 |
| Other financial expenses | -0.97 |
| Pre-tax profit | 10.32 |
| Net earnings | 10.32 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Other tangible assets | 54.70 | 54.70 |
| Tangible assets total | 54.70 | 54.70 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 10.00 | |
| Current other receivables | 26.49 | |
| Short term receivables total | 36.49 | |
| Cash and bank deposits | 2.55 | 27.03 |
| Cash and cash equivalents | 2.55 | 27.03 |
| Balance sheet total (assets) | 93.73 | 81.73 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Retained earnings | -53.59 | -43.27 |
| Profit of the financial year | 10.32 | |
| Shareholders equity total | 81.73 | 81.73 |
| Non-current liabilities total | ||
| Current trade creditors | 12.00 | |
| Current liabilities total | 12.00 | |
| Balance sheet total (liabilities) | 93.73 | 81.73 |
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.