Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -0.00 | -0.00 | -4.00 |
| Total depreciation | -0.00 | -0.01 | |
| EBIT | -0.01 | -0.01 | -4.00 |
| Other financial expenses | -0.58 | ||
| Pre-tax profit | -0.01 | -0.01 | -4.58 |
| Income taxes | 0.00 | 0.00 | 0.99 |
| Net earnings | -0.01 | -0.01 | -3.59 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 0.01 | ||
| Tangible assets total | 0.01 | ||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.00 | 0.00 | 1.90 |
| Short term receivables total | 0.00 | 0.00 | 1.90 |
| Cash and bank deposits | 0.00 | 1.27 | |
| Cash and cash equivalents | 0.00 | 1.27 | |
| Balance sheet total (assets) | 0.01 | 0.00 | 3.17 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 0.13 | 0.13 | 125.00 |
| Retained earnings | -0.13 | -0.13 | - 141.89 |
| Profit of the financial year | -0.01 | -0.01 | -3.59 |
| Shareholders equity total | -0.01 | -0.02 | -20.49 |
| Provisions | 0.00 | ||
| Non-current liabilities total | |||
| Current owed to group member | 0.02 | 0.01 | 18.91 |
| Other non-interest bearing current liabilities | 0.00 | 0.00 | 4.75 |
| Current liabilities total | 0.02 | 0.02 | 23.66 |
| Balance sheet total (liabilities) | 0.01 | 0.00 | 3.17 |
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.