Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -55.12 | -24.06 |
| Employee benefit expenses | -21.05 | -0.79 |
| EBIT | -76.17 | -24.85 |
| Other financial expenses | -0.02 | -0.01 |
| Pre-tax profit | -76.19 | -24.86 |
| Net earnings | -76.19 | -24.86 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 0.50 | |
| Current other receivables | 0.42 | |
| Short term receivables total | 0.50 | 0.42 |
| Cash and bank deposits | 31.41 | 0.38 |
| Cash and cash equivalents | 31.41 | 0.38 |
| Balance sheet total (assets) | 31.91 | 0.80 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -76.19 | |
| Profit of the financial year | -76.19 | -24.86 |
| Shareholders equity total | -26.19 | -51.05 |
| Non-current liabilities total | ||
| Current trade creditors | 7.40 | |
| Other non-interest bearing current liabilities | 58.09 | 44.44 |
| Current liabilities total | 58.09 | 51.84 |
| Balance sheet total (liabilities) | 31.91 | 0.80 |
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.