Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 10.00 | |
| External services | -0.85 | -20.79 |
| Gross profit | -0.85 | -10.79 |
| EBIT | -0.85 | -10.79 |
| Pre-tax profit | -0.85 | -10.79 |
| Net earnings | -0.85 | -10.79 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 10.00 | |
| Current other receivables | 18.36 | |
| Short term receivables total | 28.36 | |
| Cash and bank deposits | 16.75 | |
| Cash and cash equivalents | 16.75 | |
| Balance sheet total (assets) | 16.75 | 28.36 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -0.85 | |
| Profit of the financial year | -0.85 | -10.79 |
| Shareholders equity total | -0.85 | -11.64 |
| Non-current liabilities total | ||
| Current trade creditors | 20.00 | |
| Current owed to participating | 17.60 | 20.00 |
| Current liabilities total | 17.60 | 40.00 |
| Balance sheet total (liabilities) | 16.75 | 28.36 |
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.