Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | - 369.25 | - 390.31 | - 297.52 |
| Gross profit | - 369.25 | - 390.31 | - 297.52 |
| EBIT | - 369.25 | - 390.31 | - 297.52 |
| Other financial income | 2 230.76 | 573.44 | 493.15 |
| Other financial expenses | -46.84 | - 817.96 | -1 539.25 |
| Pre-tax profit | 1 814.67 | - 634.84 | -1 343.62 |
| Net earnings | 1 814.67 | - 634.84 | -1 343.62 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 8.94 | 999.36 | |
| Current deferred tax assets | 6.36 | 68.57 | 65.13 |
| Short term receivables total | 15.30 | 1 067.92 | 65.13 |
| Other current investments | 17 996.02 | 25 300.61 | 286.08 |
| Cash and bank deposits | 1 260.98 | 2 253.41 | 13 336.72 |
| Cash and cash equivalents | 19 257.00 | 27 554.02 | 13 622.80 |
| Balance sheet total (assets) | 19 272.30 | 28 621.94 | 13 687.93 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 8 496.00 | 12 864.00 | 12 864.00 |
| Retained earnings | 8 751.13 | 16 292.62 | 2 099.03 |
| Profit of the financial year | 1 814.67 | - 634.84 | -1 343.62 |
| Shareholders equity total | 19 061.80 | 28 521.78 | 13 619.41 |
| Non-current liabilities total | |||
| Current trade creditors | 210.50 | 100.16 | 68.52 |
| Current liabilities total | 210.50 | 100.16 | 68.52 |
| Balance sheet total (liabilities) | 19 272.30 | 28 621.94 | 13 687.93 |
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.