Income statement (kDKK)
| 2019 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -30.20 |
| Total depreciation | -49.00 |
| EBIT | -79.20 |
| Other financial expenses | -4.44 |
| Pre-tax profit | -83.64 |
| Income taxes | 61.29 |
| Net earnings | -22.34 |
Assets (kDKK)
| 2019 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Short term receivables total | |
| Cash and bank deposits | 0.00 |
| Cash and cash equivalents | 0.00 |
| Balance sheet total (assets) | 0.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 284.74 | - 307.08 | - 307.08 | - 307.08 | - 307.08 |
| Profit of the financial year | -22.34 | ||||
| Shareholders equity total | - 257.08 | - 257.08 | - 257.08 | - 257.08 | - 257.08 |
| Non-current liabilities total | |||||
| Current owed to group member | 216.75 | 216.75 | 216.75 | 257.08 | 257.08 |
| Other non-interest bearing current liabilities | 40.33 | 40.33 | 40.33 | ||
| Current liabilities total | 257.08 | 257.08 | 257.08 | 257.08 | 257.08 |
| Balance sheet total (liabilities) | 0.00 |
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.