Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 26.55 | |
| Gross profit | 26.55 | |
| Costs of management | -3.54 | 0.02 |
| EBIT | 23.01 | 0.02 |
| Pre-tax profit | 23.01 | 0.02 |
| Income taxes | -5.45 | 0.06 |
| Net earnings | 17.56 | 0.08 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.08 | |
| Short term receivables total | 0.08 | |
| Cash and bank deposits | 24.38 | 17.99 |
| Cash and cash equivalents | 24.38 | 17.99 |
| Balance sheet total (assets) | 24.38 | 18.07 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 0.10 | 0.10 |
| Other reserves | 4.49 | |
| Retained earnings | 0.34 | 13.40 |
| Profit of the financial year | 17.56 | 0.08 |
| Shareholders equity total | 18.00 | 18.07 |
| Non-current liabilities total | ||
| Current trade creditors | 0.12 | |
| Short-term deferred tax liabilities | 6.03 | |
| Other non-interest bearing current liabilities | 0.24 | |
| Current liabilities total | 6.38 | |
| Balance sheet total (liabilities) | 24.38 | 18.07 |
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.