Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 695.46 |
| Wages and salaries | -1 721.01 |
| Social security expenses | - 227.31 |
| Total depreciation | -2.67 |
| EBIT | - 255.53 |
| Other financial expenses | -66.38 |
| Pre-tax profit | - 321.91 |
| Net earnings | - 321.91 |
Assets (kDKK)
| 2018 | |
|---|---|
| Intangible rights | 38.17 |
| Intangible assets total | 38.17 |
| Machinery and equipment | 22.67 |
| Tangible assets total | 22.67 |
| Other receivables | 10.14 |
| Investments total | 10.14 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 107.07 |
| Short term receivables total | 107.07 |
| Cash and bank deposits | 51.45 |
| Cash and cash equivalents | 51.45 |
| Balance sheet total (assets) | 229.49 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 0.00 |
| Profit of the financial year | - 321.91 |
| Shareholders equity total | - 321.91 |
| Non-current liabilities total | |
| Current loans from credit institutions | 60.00 |
| Current trade creditors | 106.27 |
| Other non-interest bearing current liabilities | 385.12 |
| Current liabilities total | 551.40 |
| Balance sheet total (liabilities) | 229.49 |
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.