Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 234.80 | |
| Other operating expenses | - 163.20 | -5.06 |
| EBIT | 71.60 | -5.06 |
| Other financial expenses | -6.97 | |
| Pre-tax profit | 64.63 | -5.06 |
| Income taxes | -16.26 | |
| Net earnings | 48.36 | -5.06 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 123.62 | |
| Short term receivables total | 123.62 | |
| Cash and bank deposits | 1.60 | 75.41 |
| Cash and cash equivalents | 1.60 | 75.41 |
| Balance sheet total (assets) | 125.22 | 75.41 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 11.65 | 11.65 |
| Retained earnings | -13.41 | 34.95 |
| Profit of the financial year | 48.36 | -5.06 |
| Shareholders equity total | 46.61 | 41.55 |
| Non-current liabilities total | ||
| Current trade creditors | 6.92 | 6.92 |
| Short-term deferred tax liabilities | 16.26 | 16.26 |
| Other non-interest bearing current liabilities | 55.43 | 10.68 |
| Current liabilities total | 78.62 | 33.86 |
| Balance sheet total (liabilities) | 125.22 | 75.41 |
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.