Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -6.99 | -6.07 | -6.20 |
| EBIT | -6.99 | -6.07 | -6.20 |
| Other financial income | 0.13 | 0.13 | 0.13 |
| Pre-tax profit | -6.86 | -5.95 | -6.07 |
| Net earnings | -6.86 | -5.95 | -6.07 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 11.63 | 17.57 | 23.64 |
| Short term receivables total | 11.63 | 17.57 | 23.64 |
| Cash and bank deposits | 128.99 | 128.92 | 128.85 |
| Cash and cash equivalents | 128.99 | 128.92 | 128.85 |
| Balance sheet total (assets) | 140.62 | 146.49 | 152.49 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | 11.75 | 10.83 | 10.96 |
| Profit of the financial year | -6.86 | -5.95 | -6.07 |
| Shareholders equity total | 129.88 | 129.88 | 129.88 |
| Non-current liabilities total | |||
| Current owed to group member | 10.73 | 16.61 | 22.61 |
| Current liabilities total | 10.73 | 16.61 | 22.61 |
| Balance sheet total (liabilities) | 140.62 | 146.49 | 152.49 |
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.