Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -17.19 | -10.53 |
| EBIT | -17.19 | -10.53 |
| Other financial expenses | -0.88 | -0.02 |
| Pre-tax profit | -18.07 | -10.56 |
| Net earnings | -18.07 | -10.56 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.65 | 0.10 |
| Short term receivables total | 1.65 | 0.10 |
| Cash and bank deposits | 15.00 | 8.50 |
| Cash and cash equivalents | 15.00 | 8.50 |
| Balance sheet total (assets) | 16.65 | 8.60 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 15.00 | 15.00 |
| Retained earnings | 0.00 | -18.07 |
| Profit of the financial year | -18.07 | -10.56 |
| Shareholders equity total | -3.07 | -13.62 |
| Non-current liabilities total | ||
| Current trade creditors | 0.34 | |
| Current owed to participating | 19.38 | 22.22 |
| Current liabilities total | 19.71 | 22.22 |
| Balance sheet total (liabilities) | 16.65 | 8.60 |
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.