Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 13.49 | 251.79 |
| External services | - 130.88 | - 876.85 |
| Gross profit | - 117.39 | - 625.06 |
| EBIT | - 117.39 | - 625.06 |
| Pre-tax profit | - 117.39 | - 625.06 |
| Net earnings | - 117.39 | - 625.06 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 115.00 | 151.00 |
| Tangible assets total | 115.00 | 151.00 |
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 189.00 | 19.00 |
| Inventories total | 189.00 | 19.00 |
| Short term receivables total | ||
| Cash and bank deposits | 25.11 | 15.52 |
| Cash and cash equivalents | 25.11 | 15.52 |
| Balance sheet total (assets) | 329.11 | 185.52 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | - 117.41 | |
| Profit of the financial year | - 117.39 | - 625.06 |
| Shareholders equity total | -67.39 | - 692.46 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 396.50 | 877.99 |
| Current liabilities total | 396.50 | 877.99 |
| Balance sheet total (liabilities) | 329.11 | 185.52 |
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.