Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 125.00 | - 171.88 |
| Employee benefit expenses | - 767.00 | -1 716.38 |
| EBIT | - 892.00 | -1 888.26 |
| Other financial expenses | -34.00 | - 175.98 |
| Pre-tax profit | - 926.00 | -2 064.24 |
| Income taxes | 189.00 | 449.34 |
| Net earnings | - 737.00 | -1 614.90 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Other receivables | 13.00 | |
| Investments total | 13.00 | |
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 31.00 | 30.36 |
| Current deferred tax assets | 189.00 | 449.34 |
| Short term receivables total | 220.00 | 479.70 |
| Cash and bank deposits | 229.00 | 731.66 |
| Cash and cash equivalents | 229.00 | 731.66 |
| Balance sheet total (assets) | 462.00 | 1 211.36 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | - 737.05 | |
| Profit of the financial year | - 737.00 | -1 614.90 |
| Shareholders equity total | - 687.00 | -2 301.95 |
| Non-current other liabilities | 1 019.00 | |
| Non-current liabilities total | 1 019.00 | |
| Current trade creditors | 44.79 | |
| Other non-interest bearing current liabilities | 130.00 | 3 468.52 |
| Current liabilities total | 130.00 | 3 513.31 |
| Balance sheet total (liabilities) | 462.00 | 1 211.36 |
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.