Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 130.00 | -7.02 |
| EBIT | - 130.00 | -7.02 |
| Pre-tax profit | - 130.00 | -7.02 |
| Income taxes | 2.00 | 1.53 |
| Net earnings | - 128.00 | -5.49 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 26.00 | 10.38 |
| Current deferred tax assets | 1.53 | |
| Short term receivables total | 26.00 | 11.90 |
| Cash and bank deposits | 12.00 | 0.87 |
| Cash and cash equivalents | 12.00 | 0.87 |
| Balance sheet total (assets) | 38.00 | 12.78 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 80.00 | 80.00 |
| Retained earnings | -34.00 | - 161.66 |
| Profit of the financial year | - 128.00 | -5.49 |
| Shareholders equity total | -82.00 | -87.15 |
| Non-current liabilities total | ||
| Current trade creditors | 22.00 | 16.97 |
| Current owed to group member | 92.00 | 82.97 |
| Other non-interest bearing current liabilities | 6.00 | |
| Current liabilities total | 120.00 | 99.93 |
| Balance sheet total (liabilities) | 38.00 | 12.78 |
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.