Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -5.38 | -4.80 |
| Total depreciation | -7.79 | -7.79 |
| EBIT | -13.16 | -12.59 |
| Other financial expenses | -0.31 | -0.03 |
| Pre-tax profit | -13.47 | -12.62 |
| Net earnings | -13.47 | -12.62 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 31.14 | 23.36 |
| Tangible assets total | 31.14 | 23.36 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.17 | |
| Short term receivables total | 0.17 | |
| Cash and bank deposits | 9.49 | 0.39 |
| Cash and cash equivalents | 9.49 | 0.39 |
| Balance sheet total (assets) | 40.64 | 23.92 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -13.47 | |
| Profit of the financial year | -13.47 | -12.62 |
| Shareholders equity total | 36.53 | 23.92 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 4.11 | |
| Current liabilities total | 4.11 | |
| Balance sheet total (liabilities) | 40.64 | 23.92 |
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.