Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -12.72 | -9.06 |
| Gross profit | -12.72 | -9.06 |
| EBIT | -12.72 | -9.06 |
| Other financial expenses | -0.83 | -0.84 |
| Pre-tax profit | -13.55 | -9.90 |
| Net earnings | -13.55 | -9.90 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 30.54 | 31.89 |
| Short term receivables total | 30.54 | 31.89 |
| Cash and bank deposits | 0.01 | |
| Cash and cash equivalents | 0.01 | |
| Balance sheet total (assets) | 30.56 | 31.89 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Other reserves | - 378.21 | - 391.77 |
| Profit of the financial year | -13.55 | -9.90 |
| Shareholders equity total | - 266.77 | - 276.66 |
| Non-current liabilities total | ||
| Current owed to participating | 280.58 | 292.40 |
| Other non-interest bearing current liabilities | 16.74 | 16.16 |
| Current liabilities total | 297.32 | 308.56 |
| Balance sheet total (liabilities) | 30.56 | 31.89 |
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.