Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 110.12 | -8.02 |
| Employee benefit expenses | - 348.89 | -0.19 |
| Other operating expenses | -31.00 | |
| EBIT | - 490.01 | -8.21 |
| Other financial income | 450.00 | |
| Other financial expenses | -0.50 | -0.07 |
| Pre-tax profit | - 490.51 | 441.73 |
| Net earnings | - 490.51 | 441.73 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 22.55 | 7.71 |
| Cash and cash equivalents | 22.55 | 7.71 |
| Balance sheet total (assets) | 22.55 | 7.71 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | - 490.51 | |
| Profit of the financial year | - 490.51 | 441.73 |
| Shareholders equity total | - 440.51 | 1.22 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 463.06 | 6.50 |
| Current liabilities total | 463.06 | 6.50 |
| Balance sheet total (liabilities) | 22.55 | 7.71 |
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.