Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -35.74 | -6.25 | -13.75 |
| EBIT | -35.74 | -6.25 | -13.75 |
| Other financial income | 1.00 | ||
| Other financial expenses | -0.02 | ||
| Pre-tax profit | -35.76 | -6.25 | -12.75 |
| Net earnings | -35.76 | -6.25 | -12.75 |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 509.08 | - 544.84 | - 551.09 |
| Profit of the financial year | -35.76 | -6.25 | -12.75 |
| Shareholders equity total | - 464.84 | - 471.09 | - 483.84 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.00 | 0.00 | 0.00 |
| Current trade creditors | 25.00 | 6.25 | 6.25 |
| Current owed to group member | 371.56 | 371.56 | 371.56 |
| Short-term deferred tax liabilities | 1.14 | 1.14 | 1.14 |
| Other non-interest bearing current liabilities | 67.14 | 92.14 | 104.88 |
| Current liabilities total | 464.84 | 471.09 | 483.84 |
| Balance sheet total (liabilities) |
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.