Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 52.20 | |
| External services | -17.65 | -2.33 |
| Gross profit | 34.55 | -2.33 |
| Employee benefit expenses | -26.00 | |
| EBIT | 8.55 | -2.33 |
| Pre-tax profit | 8.55 | -2.33 |
| Income taxes | -1.87 | |
| Net earnings | 6.68 | -2.33 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 258.31 | 217.49 |
| Cash and cash equivalents | 258.31 | 217.49 |
| Balance sheet total (assets) | 258.31 | 217.49 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 4.50 | 4.50 |
| Retained earnings | 96.20 | 134.29 |
| Profit of the financial year | 6.68 | -2.33 |
| Shareholders equity total | 107.37 | 136.46 |
| Non-current deferred tax liabilities | 31.42 | |
| Non-current liabilities total | 31.42 | |
| Other non-interest bearing current liabilities | 119.52 | 81.03 |
| Current liabilities total | 119.52 | 81.03 |
| Balance sheet total (liabilities) | 258.31 | 217.49 |
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.