Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 509.11 | |
| External services | - 554.58 | |
| Gross profit | -45.47 | |
| Total depreciation | -34.40 | -68.80 |
| EBIT | -79.87 | -68.80 |
| Other financial expenses | -1.64 | |
| Pre-tax profit | -79.87 | -70.44 |
| Net earnings | -79.87 | -70.44 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 68.80 |
| Tangible assets total | 68.80 |
| Investments total | |
| Long term receivables total | |
| Finished products/goods | 21.50 |
| Inventories total | 21.50 |
| Current other receivables | 77.74 |
| Short term receivables total | 77.74 |
| Balance sheet total (assets) | 168.04 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Retained earnings | -4.55 | -84.42 |
| Profit of the financial year | -79.87 | -70.44 |
| Shareholders equity total | -4.42 | -74.87 |
| Non-current liabilities total | ||
| Current trade creditors | 150.01 | 36.20 |
| Short-term deferred tax liabilities | 6.74 | |
| Other non-interest bearing current liabilities | 15.71 | 38.67 |
| Current liabilities total | 172.47 | 74.87 |
| Balance sheet total (liabilities) | 168.04 |
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.