Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -5.00 | -98.19 |
| EBIT | -5.00 | -98.19 |
| Other financial expenses | -0.80 | |
| Pre-tax profit | -5.00 | -98.99 |
| Income taxes | 121.00 | |
| Net earnings | 116.00 | -98.99 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 2.00 | 24.30 |
| Short term receivables total | 2.00 | 24.30 |
| Balance sheet total (assets) | 2.00 | 24.30 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Retained earnings | -1 515.00 | -1 399.21 |
| Profit of the financial year | 116.00 | -98.99 |
| Shareholders equity total | -1 274.00 | -1 373.20 |
| Non-current liabilities total | ||
| Current owed to group member | 1 271.00 | 1 392.50 |
| Other non-interest bearing current liabilities | 5.00 | 5.00 |
| Current liabilities total | 1 276.00 | 1 397.50 |
| Balance sheet total (liabilities) | 2.00 | 24.30 |
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.