Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| External services | -37.68 | -38.56 | -39.35 | -46.11 |
| Gross profit | -37.68 | -38.56 | -39.35 | -46.11 |
| EBIT | -37.68 | -38.56 | -39.35 | -46.11 |
| Other financial income | 0.02 | 1 608.61 | 34.55 | |
| Other financial expenses | -1.68 | -8.65 | ||
| Pre-tax profit | -37.66 | -40.24 | 1 569.27 | -20.21 |
| Income taxes | - 308.96 | 0.01 | ||
| Net earnings | -37.66 | -40.24 | 1 260.31 | -20.20 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 199.42 | 1 783.37 | 1 454.23 | |
| Short term receivables total | 199.42 | 1 783.37 | 1 454.23 | |
| Cash and bank deposits | 305.61 | 15.67 | 0.99 | 0.97 |
| Cash and cash equivalents | 305.61 | 15.67 | 0.99 | 0.97 |
| Balance sheet total (assets) | 305.61 | 215.09 | 1 784.36 | 1 455.20 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 82.00 | 82.00 | 82.00 | 82.00 |
| Retained earnings | 211.00 | 173.33 | 133.09 | 1 393.40 |
| Profit of the financial year | -37.66 | -40.24 | 1 260.31 | -20.20 |
| Shareholders equity total | 255.33 | 215.09 | 1 475.40 | 1 455.20 |
| Provisions | - 308.96 | |||
| Non-current deferred tax liabilities | 308.96 | |||
| Non-current liabilities total | 308.96 | |||
| Current owed to group member | 50.27 | |||
| Other non-interest bearing current liabilities | 308.96 | |||
| Current liabilities total | 50.27 | 308.96 | ||
| Balance sheet total (liabilities) | 305.61 | 215.09 | 1 784.36 | 1 455.20 |
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.