Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 8 380.99 | 2 935.24 | 796.27 |
Employee benefit expenses | -9 140.99 | -2 759.85 | -1 010.78 |
EBIT | - 760.00 | 175.39 | - 214.52 |
Other financial income | 0.50 | ||
Other financial expenses | -0.07 | -1.29 | -5.98 |
Pre-tax profit | - 759.57 | 174.10 | - 220.50 |
Income taxes | -1.24 | -0.93 | -2.79 |
Net earnings | - 760.81 | 173.17 | - 223.29 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 1 610.98 | 493.63 | |
Current amounts owed by group member comp. | 1 305.40 | ||
Current other receivables | 13.10 | 379.99 | |
Current deferred tax assets | 3.72 | 2.79 | |
Short term receivables total | 2 933.21 | 876.42 | |
Cash and bank deposits | 459.23 | 1 169.35 | 1 259.76 |
Cash and cash equivalents | 459.23 | 1 169.35 | 1 259.76 |
Balance sheet total (assets) | 3 392.43 | 2 045.77 | 1 259.76 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 |
Retained earnings | 810.79 | 49.98 | 223.15 |
Profit of the financial year | - 760.81 | 173.17 | - 223.29 |
Shareholders equity total | 549.98 | 723.15 | 499.86 |
Non-current liabilities total | |||
Current trade creditors | 452.50 | 30.00 | 125.25 |
Current owed to participating | 917.00 | ||
Current owed to group member | 574.66 | 512.97 | |
Short-term deferred tax liabilities | 103.68 | 117.68 | 121.68 |
Other non-interest bearing current liabilities | 1 369.28 | 600.28 | |
Current liabilities total | 2 842.45 | 1 322.62 | 759.90 |
Balance sheet total (liabilities) | 3 392.43 | 2 045.77 | 1 259.76 |
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.