Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 1 390.40 |
| Employee benefit expenses | - 692.66 |
| Other operating expenses | - 909.96 |
| Total depreciation | -9.31 |
| EBIT | - 221.53 |
| Other financial expenses | -2.95 |
| Pre-tax profit | - 224.48 |
| Net earnings | - 224.48 |
Assets (kDKK)
| 2018 | |
|---|---|
| Intangible assets total | |
| Machinery and equipment | 191.97 |
| Tangible assets total | 191.97 |
| Other receivables | 485.37 |
| Investments total | 485.37 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 25.36 |
| Current amounts owed by group member comp. | 50.00 |
| Prepayments and accrued income | 1.26 |
| Current other receivables | 479.00 |
| Short term receivables total | 555.63 |
| Cash and bank deposits | 166.20 |
| Cash and cash equivalents | 166.20 |
| Balance sheet total (assets) | 1 399.16 |
Equity and liabilities (kDKK)
| 2018 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | - 224.48 |
| Shareholders equity total | - 174.48 |
| Non-current liabilities total | |
| Current trade creditors | 1 114.54 |
| Other non-interest bearing current liabilities | 459.10 |
| Current liabilities total | 1 573.64 |
| Balance sheet total (liabilities) | 1 399.16 |
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.