Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 26.48 | 253.21 |
| Employee benefit expenses | -24.13 | - 363.44 |
| Total depreciation | -26.62 | -26.62 |
| EBIT | -24.27 | - 136.85 |
| Other financial expenses | -5.67 | |
| Pre-tax profit | -24.27 | - 142.51 |
| Income taxes | 3.56 | |
| Net earnings | -24.27 | - 138.96 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 106.48 | 79.86 |
| Tangible assets total | 106.48 | 79.86 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 18.53 | |
| Cash and cash equivalents | 18.53 | |
| Balance sheet total (assets) | 125.01 | 79.86 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 2.78 | 2.78 |
| Retained earnings | 8.35 | -15.92 |
| Profit of the financial year | -24.27 | - 138.96 |
| Shareholders equity total | -13.14 | - 152.09 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.28 | |
| Current owed to participating | 127.10 | 162.49 |
| Short-term deferred tax liabilities | 3.56 | |
| Other non-interest bearing current liabilities | 7.48 | 69.19 |
| Current liabilities total | 138.14 | 231.95 |
| Balance sheet total (liabilities) | 125.01 | 79.86 |
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.