Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -49.85 | -21.98 | 142.01 |
| Total depreciation | - 726.00 | ||
| EBIT | -49.85 | - 747.99 | 142.01 |
| Other financial expenses | -16.98 | -23.16 | -40.59 |
| Pre-tax profit | -66.83 | - 771.14 | 101.42 |
| Income taxes | 22.88 | 140.59 | |
| Net earnings | -43.95 | - 630.55 | 101.42 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Development expenditure | 726.00 | ||
| Intangible assets total | 726.00 | ||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 8.02 | ||
| Short term receivables total | 8.02 | ||
| Cash and bank deposits | 58.78 | 3.26 | 0.27 |
| Cash and cash equivalents | 58.78 | 3.26 | 0.27 |
| Balance sheet total (assets) | 792.80 | 3.26 | 0.27 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Other reserves | 684.93 | ||
| Retained earnings | - 710.17 | -69.19 | - 699.74 |
| Profit of the financial year | -43.95 | - 630.55 | 101.42 |
| Shareholders equity total | -69.18 | - 699.74 | - 598.32 |
| Provisions | 35.88 | ||
| Non-current liabilities total | |||
| Current trade creditors | 15.13 | 5.29 | 5.00 |
| Other non-interest bearing current liabilities | 810.98 | 697.71 | 593.59 |
| Current liabilities total | 826.10 | 703.00 | 598.59 |
| Balance sheet total (liabilities) | 792.80 | 3.26 | 0.27 |
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.