Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 314.69 | 60.02 |
| External services | - 324.36 | -1.17 |
| Gross profit | -9.67 | 58.85 |
| Employee benefit expenses | -21.25 | |
| EBIT | -9.67 | 37.60 |
| Pre-tax profit | -9.67 | 37.60 |
| Income taxes | -6.14 | |
| Net earnings | -9.67 | 31.47 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 6.78 | |
| Short term receivables total | 6.78 | |
| Cash and bank deposits | 18.52 | 28.23 |
| Cash and cash equivalents | 18.52 | 28.23 |
| Balance sheet total (assets) | 25.30 | 28.23 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | -9.67 | -9.67 |
| Retained earnings | 9.67 | |
| Profit of the financial year | -9.67 | 31.47 |
| Shareholders equity total | -9.67 | 21.80 |
| Provisions | 34.97 | 0.29 |
| Non-current deferred tax liabilities | 6.14 | |
| Non-current liabilities total | 6.14 | |
| Current liabilities total | ||
| Balance sheet total (liabilities) | 25.30 | 28.23 |
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.