Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 157.83 | 231.84 |
| Employee benefit expenses | - 307.41 | -73.84 |
| EBIT | - 149.58 | 158.01 |
| Other financial expenses | -1.66 | -0.54 |
| Pre-tax profit | - 151.24 | 157.47 |
| Income taxes | -34.64 | |
| Net earnings | - 151.24 | 122.83 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 178.15 | |
| Short term receivables total | 178.15 | |
| Cash and bank deposits | 9.93 | 63.47 |
| Cash and cash equivalents | 9.93 | 63.47 |
| Balance sheet total (assets) | 9.93 | 241.62 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | - 151.24 | |
| Profit of the financial year | - 151.24 | 122.83 |
| Shareholders equity total | - 151.24 | -28.41 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 230.73 | |
| Other non-interest bearing current liabilities | 161.18 | 39.31 |
| Current liabilities total | 161.18 | 270.04 |
| Balance sheet total (liabilities) | 9.93 | 241.62 |
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.