Income statement (kDKK)
| 2016 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 1.62 | ||
| External services | -1.97 | ||
| Gross profit | -0.34 | ||
| Other operating expenses | -0.79 | ||
| EBIT | -1.14 | ||
| Other financial income | 15.90 | ||
| Other financial expenses | -0.33 | -13.99 | -0.11 |
| Pre-tax profit | -1.47 | -13.99 | 15.79 |
| Net earnings | -1.47 | -13.99 | 15.79 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 0.20 | 0.20 |
| Cash and cash equivalents | 0.20 | 0.20 |
| Balance sheet total (assets) | 0.20 | 0.20 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | -1.47 | 0.00 | 0.00 | 0.00 |
| Other reserves | 2.00 | |||
| Retained earnings | 1.47 | -1.80 | -1.80 | -15.79 |
| Profit of the financial year | -1.47 | -13.99 | 15.79 | |
| Shareholders equity total | 0.53 | -1.80 | -15.79 | |
| Provisions | -0.33 | |||
| Non-current liabilities total | ||||
| Current owed to participating | 2.00 | 11.00 | ||
| Other non-interest bearing current liabilities | 4.79 | |||
| Current liabilities total | 2.00 | 15.79 | ||
| Balance sheet total (liabilities) | 0.20 | 0.20 |
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.