Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Costs of manufacturing | -0.33 | -0.64 | -2.98 |
| External services | -0.76 | ||
| Gross profit | -2.68 | -0.64 | -4.18 |
| Costs of management | -1.59 | -1.20 | |
| Total depreciation | -0.07 | ||
| EBIT | -2.75 | -0.64 | -4.18 |
| Pre-tax profit | -5.98 | -0.64 | -4.18 |
| Income taxes | 3.23 | ||
| Net earnings | -2.75 | -0.64 | -4.18 |
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 | 25.34 | 24.98 | 0.29 |
| Cash and cash equivalents | 25.34 | 24.98 | 0.29 |
| Balance sheet total (assets) | 25.34 | 24.98 | 0.29 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 3.00 | 3.00 | |
| Other reserves | -2.34 | -0.64 | |
| Retained earnings | 26.42 | 21.96 | 4.47 |
| Profit of the financial year | -2.75 | -0.64 | -4.18 |
| Shareholders equity total | 24.33 | 23.69 | 0.29 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 1.01 | 1.29 | |
| Current liabilities total | 1.01 | 1.29 | |
| Balance sheet total (liabilities) | 25.34 | 24.98 | 0.29 |
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.