Income statement (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | - 128.56 | - 120.47 | - 129.97 |
Employee benefit expenses | - 249.26 | - 295.38 | - 274.41 |
Other operating expenses | - 252.77 | - 260.19 | - 235.76 |
Total depreciation | -18.19 | -18.19 | -0.53 |
EBIT | - 648.78 | - 694.24 | - 639.60 |
Other financial income | 601.13 | 585.79 | 559.97 |
Other financial expenses | - 474.26 | -13.61 | -9.33 |
Net income from associates (fin.) | -2 771.83 | - 423.41 | -1 399.81 |
Pre-tax profit | -3 293.75 | - 545.46 | -1 488.77 |
Net earnings | -3 293.75 | - 545.46 | -1 488.77 |
Assets (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 29.56 | 11.37 | 117.90 |
Tangible assets total | 29.56 | 11.37 | 117.90 |
Holdings in group member companies | 51.05 | 33.39 | |
Investments total | 51.05 | 33.39 | |
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 37.43 | 13.39 | |
Current amounts owed by group member comp. | 1 252.43 | 273.00 | |
Short term receivables total | 1 289.85 | 286.39 | |
Cash and bank deposits | 769.53 | 1 234.43 | 11.42 |
Cash and cash equivalents | 769.53 | 1 234.43 | 11.42 |
Balance sheet total (assets) | 2 139.99 | 1 565.58 | 129.32 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | |
---|---|---|---|
Share capital | 3 000.00 | 3 000.00 | 3 000.00 |
Retained earnings | 2 122.23 | -1 171.52 | -1 716.98 |
Profit of the financial year | -3 293.75 | - 545.46 | -1 488.77 |
Shareholders equity total | 1 828.48 | 1 283.02 | - 205.75 |
Non-current liabilities total | |||
Other non-interest bearing current liabilities | 311.51 | 282.56 | 335.07 |
Current liabilities total | 311.51 | 282.56 | 335.07 |
Balance sheet total (liabilities) | 2 139.99 | 1 565.58 | 129.32 |
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.