Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| External services | -2.50 |
| Gross profit | -2.50 |
| EBIT | -2.50 |
| Other financial income | 4.50 |
| Other financial expenses | -2.00 |
| Pre-tax profit | |
| Net earnings |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current loans receivable | 100.00 | |
| Non-current other receivables | 300.00 | |
| Long term receivables total | 400.00 | |
| Inventories total | ||
| Current other receivables | 4.50 | |
| Short term receivables total | 4.50 | |
| Cash and bank deposits | 50.00 | |
| Cash and cash equivalents | 50.00 | |
| Balance sheet total (assets) | 50.00 | 404.50 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Shareholders equity total | 50.00 | 50.00 |
| Non-current liabilities total | ||
| Current owed to participating | 350.00 | |
| Other non-interest bearing current liabilities | 4.50 | |
| Current liabilities total | 354.50 | |
| Balance sheet total (liabilities) | 50.00 | 404.50 |
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.