Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 14.39 | -0.00 |
| EBIT | 14.39 | -0.00 |
| Other financial expenses | -3.02 | -6.83 |
| Pre-tax profit | 11.37 | -6.83 |
| Income taxes | -3.15 | |
| Net earnings | 8.22 | -6.83 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 21.31 | 21.31 |
| Short term receivables total | 21.31 | 21.31 |
| Cash and bank deposits | 0.95 | 0.95 |
| Cash and cash equivalents | 0.95 | 0.95 |
| Balance sheet total (assets) | 22.26 | 22.26 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 2.06 | 2.06 |
| Retained earnings | -2.01 | 6.22 |
| Profit of the financial year | 8.22 | -6.83 |
| Shareholders equity total | 8.28 | 1.45 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 3.56 | 9.57 |
| Other non-interest bearing current liabilities | 10.43 | 11.24 |
| Current liabilities total | 13.98 | 20.81 |
| Balance sheet total (liabilities) | 22.26 | 22.26 |
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.