Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 94.70 | ||
| Reduction in value of non-current assets | -0.73 | ||
| EBIT | 93.97 | 107.65 | -7.35 |
| Other financial income | 0.17 | ||
| Other financial expenses | -0.04 | -10.33 | -1.08 |
| Pre-tax profit | 93.93 | 97.32 | -8.26 |
| Net earnings | 93.93 | 97.32 | -8.26 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 24.98 | 44.57 | 0.02 |
| Cash and cash equivalents | 24.98 | 44.57 | 0.02 |
| Balance sheet total (assets) | 24.98 | 44.57 | 0.02 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 347.25 | - 253.32 | - 156.00 |
| Profit of the financial year | 93.93 | 97.32 | -8.26 |
| Shareholders equity total | - 128.32 | -31.00 | -39.26 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 153.30 | 75.57 | 39.28 |
| Current liabilities total | 153.30 | 75.57 | 39.28 |
| Balance sheet total (liabilities) | 24.98 | 44.57 | 0.02 |
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.