Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 50.36 | |
| EBIT | 50.36 | |
| Other financial expenses | -1.72 | -0.10 |
| Pre-tax profit | -1.72 | 50.26 |
| Income taxes | -11.38 | |
| Net earnings | -1.72 | 38.87 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 3.27 | |
| Short term receivables total | 3.27 | |
| Cash and bank deposits | 0.10 | 77.33 |
| Cash and cash equivalents | 0.10 | 77.33 |
| Balance sheet total (assets) | 0.10 | 80.60 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.10 | 0.10 |
| Other reserves | 37.15 | |
| Retained earnings | -38.87 | |
| Profit of the financial year | -1.72 | 38.87 |
| Shareholders equity total | -1.62 | 37.25 |
| Provisions | 43.35 | |
| Non-current other liabilities | 11.38 | |
| Non-current liabilities total | 11.38 | |
| Other non-interest bearing current liabilities | 1.72 | 31.97 |
| Current liabilities total | 1.72 | 31.97 |
| Balance sheet total (liabilities) | 0.10 | 123.95 |
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.