Income statement (kDKK)
| 2017 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -8.08 |
| EBIT | -8.08 |
| Other financial expenses | -14.37 |
| Pre-tax profit | -22.45 |
| Net earnings | -22.45 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current owed by particip. interest comp. | 158.15 | 148.95 |
| Current other receivables | 1.46 | |
| Short term receivables total | 159.61 | 148.95 |
| Cash and bank deposits | 2.54 | 2.19 |
| Cash and cash equivalents | 2.54 | 2.19 |
| Balance sheet total (assets) | 162.15 | 151.14 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 128.00 | 128.00 |
| Retained earnings | 26.65 | 26.65 |
| Profit of the financial year | -22.45 | |
| Shareholders equity total | 154.65 | 132.19 |
| Non-current liabilities total | ||
| Current trade creditors | 7.50 | 7.50 |
| Other non-interest bearing current liabilities | 0.00 | 11.45 |
| Current liabilities total | 7.50 | 18.95 |
| Balance sheet total (liabilities) | 162.15 | 151.14 |
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.