Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 72.40 | 60.68 |
| External services | -75.63 | -77.73 |
| Gross profit | -3.23 | -17.05 |
| EBIT | -3.23 | -17.05 |
| Pre-tax profit | -3.23 | -17.05 |
| Net earnings | -3.23 | -17.05 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 37.70 | 37.70 | 37.70 | 37.70 | 37.70 |
| Tangible assets total | 37.70 | 37.70 | 37.70 | 37.70 | 37.70 |
| Other receivables | 34.76 | 34.76 | 34.76 | 34.76 | |
| Investments total | 34.76 | 34.76 | 34.76 | 34.76 | |
| Non-current loans receivable | 34.76 | ||||
| Long term receivables total | 34.76 | ||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 13.01 | ||||
| Cash and cash equivalents | 13.01 | ||||
| Balance sheet total (assets) | 85.48 | 72.47 | 72.47 | 72.47 | 72.47 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 81.00 | 81.00 | 81.00 | 81.00 | 81.00 |
| Retained earnings | -17.05 | -17.05 | -17.05 | ||
| Profit of the financial year | -3.23 | -17.05 | |||
| Shareholders equity total | 77.77 | 63.95 | 63.95 | 63.95 | 63.95 |
| Non-current loans from credit institutions | 0.39 | 0.39 | |||
| Non-current liabilities total | 0.39 | 0.39 | |||
| Current trade creditors | 7.71 | 8.12 | 8.12 | 8.52 | 8.52 |
| Current liabilities total | 7.71 | 8.12 | 8.12 | 8.52 | 8.52 |
| Balance sheet total (liabilities) | 85.48 | 72.47 | 72.47 | 72.47 | 72.47 |
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.