Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -10.06 | -3.50 | |
| EBIT | -10.06 | -3.50 | |
| Other financial income | 0.34 | ||
| Other financial expenses | -0.95 | ||
| Pre-tax profit | 0.34 | -10.06 | -4.45 |
| Income taxes | 1.98 | 0.45 | 0.34 |
| Net earnings | 2.32 | -9.61 | -4.12 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 4.19 | 86.97 | |
| Current deferred tax assets | 84.32 | 72.54 | |
| Short term receivables total | 84.32 | 76.74 | 86.97 |
| Balance sheet total (assets) | 84.32 | 76.74 | 86.97 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | -58.87 | -56.55 | -66.16 |
| Profit of the financial year | 2.32 | -9.61 | -4.12 |
| Shareholders equity total | 23.45 | 13.84 | 9.72 |
| Non-current liabilities total | |||
| Current owed to group member | 54.37 | 56.15 | 56.15 |
| Short-term deferred tax liabilities | 10.52 | ||
| Other non-interest bearing current liabilities | 6.50 | 6.75 | 10.58 |
| Current liabilities total | 60.87 | 62.90 | 77.24 |
| Balance sheet total (liabilities) | 84.32 | 76.74 | 86.97 |
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.