Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 30.49 | 6.66 |
| Total depreciation | -12.56 | |
| EBIT | 30.49 | -5.91 |
| Other financial expenses | -0.31 | -0.84 |
| Pre-tax profit | 30.18 | -6.75 |
| Income taxes | -6.64 | |
| Net earnings | 23.54 | -6.75 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 37.69 | |
| Tangible assets total | 37.69 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.99 | |
| Short term receivables total | 1.99 | |
| Cash and bank deposits | 102.73 | 12.48 |
| Cash and cash equivalents | 102.73 | 12.48 |
| Balance sheet total (assets) | 104.72 | 50.17 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Other reserves | 23.54 | 23.54 |
| Retained earnings | -23.54 | |
| Profit of the financial year | 23.54 | -6.75 |
| Shareholders equity total | 24.54 | 17.79 |
| Non-current other liabilities | 42.64 | |
| Non-current liabilities total | 42.64 | |
| Current trade creditors | 7.50 | 5.50 |
| Other non-interest bearing current liabilities | 30.04 | 26.88 |
| Current liabilities total | 37.54 | 32.38 |
| Balance sheet total (liabilities) | 104.72 | 50.17 |
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.