Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 0.61 | -0.06 | -65.51 |
| Employee benefit expenses | -0.58 | -0.35 | - 222.39 |
| EBIT | 0.03 | -0.41 | - 287.90 |
| Other financial income | 0.01 | 0.00 | 0.49 |
| Other financial expenses | -0.03 | -0.02 | -0.06 |
| Pre-tax profit | 0.01 | -0.42 | - 287.48 |
| Income taxes | -0.00 | 0.09 | 63.24 |
| Net earnings | 0.00 | -0.33 | - 224.23 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 0.06 | 0.03 | |
| Current amounts owed by group member comp. | 0.26 | 0.03 | |
| Current other receivables | 7.91 | ||
| Current deferred tax assets | 0.09 | 63.24 | |
| Short term receivables total | 0.32 | 0.15 | 71.16 |
| Cash and bank deposits | 0.22 | 0.05 | 4.96 |
| Cash and cash equivalents | 0.22 | 0.05 | 4.96 |
| Balance sheet total (assets) | 0.54 | 0.20 | 76.11 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 0.08 | 0.08 | 80.00 |
| Retained earnings | -0.06 | -0.06 | - 387.15 |
| Profit of the financial year | 0.00 | -0.33 | - 224.23 |
| Shareholders equity total | 0.03 | -0.31 | - 531.38 |
| Non-current liabilities total | |||
| Current owed to group member | 0.35 | 588.50 | |
| Short-term deferred tax liabilities | 0.00 | ||
| Other non-interest bearing current liabilities | 0.52 | 0.16 | 19.00 |
| Current liabilities total | 0.52 | 0.51 | 607.50 |
| Balance sheet total (liabilities) | 0.54 | 0.20 | 76.11 |
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.