Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 151.00 | 1 165.00 | 338.57 |
| Employee benefit expenses | -30.00 | - 106.00 | - 400.00 |
| Total depreciation | -1.00 | - 967.00 | |
| EBIT | - 180.00 | 92.00 | -61.43 |
| Other financial income | 17.00 | 49.00 | 589.68 |
| Other financial expenses | -4.00 | - 143.00 | - 311.74 |
| Pre-tax profit | - 167.00 | -2.00 | 216.51 |
| Income taxes | -47.92 | ||
| Net earnings | - 167.00 | -2.00 | 168.59 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 310.00 | 1 664.00 | 3 886.55 |
| Current other receivables | 967.00 | ||
| Short term receivables total | 1 277.00 | 1 664.00 | 3 886.55 |
| Cash and bank deposits | 678.00 | 75.00 | 26.82 |
| Cash and cash equivalents | 678.00 | 75.00 | 26.82 |
| Balance sheet total (assets) | 1 955.00 | 1 739.00 | 3 913.37 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 167.00 | - 168.51 | |
| Profit of the financial year | - 167.00 | -2.00 | 168.59 |
| Shareholders equity total | - 117.00 | - 119.00 | 50.08 |
| Non-current trade creditors | 2 073.00 | 1 875.00 | 1 673.68 |
| Non-current liabilities total | 2 073.00 | 1 875.00 | 1 673.68 |
| Current trade creditors | 80.00 | ||
| Current owed to participating | 1 701.20 | ||
| Short-term deferred tax liabilities | 49.26 | ||
| Other non-interest bearing current liabilities | -1.00 | -17.00 | 359.16 |
| Current liabilities total | -1.00 | -17.00 | 2 189.61 |
| Balance sheet total (liabilities) | 1 955.00 | 1 739.00 | 3 913.37 |
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.