Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -2.00 | -5.00 |
| EBIT | -2.00 | -5.00 |
| Other financial income | 3.91 | 4.03 |
| Pre-tax profit | 1.91 | -0.97 |
| Income taxes | -0.42 | 0.21 |
| Net earnings | 1.49 | -0.75 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 80.69 | 79.30 |
| Current other receivables | 0.00 | |
| Current deferred tax assets | 0.21 | |
| Short term receivables total | 80.69 | 79.52 |
| Balance sheet total (assets) | 80.69 | 79.52 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Retained earnings | -6.22 | -4.73 |
| Profit of the financial year | 1.49 | -0.75 |
| Shareholders equity total | 75.27 | 74.52 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 0.42 | |
| Other non-interest bearing current liabilities | 5.00 | 5.00 |
| Current liabilities total | 5.42 | 5.00 |
| Balance sheet total (liabilities) | 80.69 | 79.52 |
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.