Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 2 841.40 | 2 357.03 |
| Employee benefit expenses | -2 859.88 | -2 797.32 |
| Total depreciation | - 110.60 | -59.37 |
| EBIT | - 129.09 | - 499.66 |
| Pre-tax profit | - 129.09 | - 499.66 |
| Net earnings | - 129.09 | - 499.66 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 236.80 | 124.69 |
| Machinery and equipment | 150.37 | 112.79 |
| Tangible assets total | 387.17 | 237.48 |
| Other receivables | 84.90 | 84.90 |
| Investments total | 84.90 | 84.90 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 275.85 | 57.33 |
| Cash and cash equivalents | 275.85 | 57.33 |
| Balance sheet total (assets) | 747.92 | 379.71 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | - 129.14 | |
| Profit of the financial year | - 129.09 | - 499.66 |
| Shareholders equity total | -79.09 | - 578.81 |
| Non-current liabilities total | ||
| Current trade creditors | 303.79 | 415.01 |
| Current owed to participating | 120.71 | |
| Other non-interest bearing current liabilities | 402.50 | 543.50 |
| Current liabilities total | 827.00 | 958.51 |
| Balance sheet total (liabilities) | 747.92 | 379.71 |
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.