Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 398.44 | 973.50 | 571.20 |
| Costs of manufacturing | - 437.88 | ||
| External services | - 982.14 | - 434.33 | |
| Gross profit | -39.44 | -8.64 | 136.87 |
| Costs of management | -45.86 | ||
| Employee benefit expenses | - 101.68 | -53.44 | |
| EBIT | -85.30 | - 110.33 | 83.43 |
| Other financial expenses | -0.31 | -0.00 | -1.09 |
| Pre-tax profit | -85.61 | - 110.33 | 82.34 |
| Net earnings | -85.61 | - 110.33 | 82.34 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 64.74 | 82.74 | |
| Short term receivables total | 64.74 | 82.74 | |
| Cash and bank deposits | 0.05 | 13.78 | 12.78 |
| Cash and cash equivalents | 0.05 | 13.78 | 12.78 |
| Balance sheet total (assets) | 0.05 | 78.52 | 95.52 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 |
| Retained earnings | -76.85 | - 187.18 | |
| Profit of the financial year | -85.61 | - 110.33 | 82.34 |
| Shareholders equity total | -84.61 | - 186.18 | - 103.83 |
| Non-current liabilities total | |||
| Current trade creditors | 10.90 | 19.19 | 40.30 |
| Other non-interest bearing current liabilities | 73.75 | 245.51 | 159.05 |
| Current liabilities total | 84.66 | 264.70 | 199.35 |
| Balance sheet total (liabilities) | 0.05 | 78.52 | 95.52 |
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.