Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -5.00 | 769.83 |
| EBIT | -5.00 | 769.83 |
| Other financial expenses | - 161.22 | |
| Pre-tax profit | -5.00 | 608.61 |
| Income taxes | - 134.38 | |
| Net earnings | -5.00 | 474.23 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 67.50 | |
| Short term receivables total | 67.50 | |
| Cash and bank deposits | 0.00 | 1 812.63 |
| Cash and cash equivalents | 0.00 | 1 812.63 |
| Balance sheet total (assets) | 0.00 | 1 880.13 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.00 | 50.00 |
| Retained earnings | -55.00 | |
| Profit of the financial year | -5.00 | 474.23 |
| Shareholders equity total | -5.00 | 469.23 |
| Non-current liabilities total | ||
| Current trade creditors | 5.00 | 39.51 |
| Current owed to participating | 95.29 | |
| Short-term deferred tax liabilities | 134.38 | |
| Other non-interest bearing current liabilities | 1 141.72 | |
| Current liabilities total | 5.00 | 1 410.90 |
| Balance sheet total (liabilities) | 0.00 | 1 880.13 |
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.