Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 61.61 | 107.03 | 147.13 |
| Employee benefit expenses | -67.20 | - 106.70 | - 154.89 |
| EBIT | -5.58 | 0.33 | -7.76 |
| Other financial expenses | -0.18 | -0.80 | |
| Pre-tax profit | -5.76 | 0.33 | -8.56 |
| Net earnings | -5.76 | 0.33 | -8.56 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 5.03 | 7.36 | 7.99 |
| Cash and cash equivalents | 5.03 | 7.36 | 7.99 |
| Balance sheet total (assets) | 5.03 | 7.36 | 7.99 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Retained earnings | -5.76 | -5.44 | |
| Profit of the financial year | -5.76 | 0.33 | -8.56 |
| Shareholders equity total | -5.76 | -5.43 | -14.00 |
| Non-current liabilities total | |||
| Current trade creditors | 6.38 | 8.38 | 17.57 |
| Current owed to participating | 4.41 | 4.41 | 4.41 |
| Current liabilities total | 10.79 | 12.79 | 21.99 |
| Balance sheet total (liabilities) | 5.03 | 7.36 | 7.99 |
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.