Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 14 602.64 | -5 531.85 | - 170.06 |
| Employee benefit expenses | -8 436.91 | -7 894.42 | - 841.22 |
| Total depreciation | -51 756.96 | -95 075.63 | |
| EBIT | -45 591.23 | - 108 501.90 | -1 011.28 |
| Other financial income | 0.70 | 185 640.93 | 11.11 |
| Other financial expenses | -7 837.99 | -4 522.39 | -0.63 |
| Pre-tax profit | -53 428.52 | 72 616.65 | -1 000.80 |
| Net earnings | -53 428.52 | 72 616.65 | -1 000.80 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 208 160.40 | ||
| Tangible assets total | 208 160.40 | ||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 1 027.46 | ||
| Inventories total | 1 027.46 | ||
| Current trade debtors | 1 780.05 | ||
| Current amounts owed by group member comp. | 770.74 | ||
| Current other receivables | 4 193.80 | 1 804.90 | |
| Short term receivables total | 6 744.59 | 1 804.90 | |
| Cash and bank deposits | 475.77 | 2 315.80 | 397.29 |
| Cash and cash equivalents | 475.77 | 2 315.80 | 397.29 |
| Balance sheet total (assets) | 216 408.22 | 4 120.70 | 397.29 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | -26 692.34 | -78 672.01 | -6 055.36 |
| Profit of the financial year | -53 428.52 | 72 616.65 | -1 000.80 |
| Shareholders equity total | -79 995.86 | -5 930.36 | -6 931.16 |
| Non-current loans from credit institutions | 94 884.41 | ||
| Non-current liabilities total | 94 884.41 | ||
| Current loans from credit institutions | 96 398.44 | ||
| Current trade creditors | 5 022.45 | ||
| Current owed to group member | 97 119.46 | ||
| Other non-interest bearing current liabilities | 2 979.32 | 10 051.06 | 7 328.45 |
| Current liabilities total | 201 519.66 | 10 051.06 | 7 328.45 |
| Balance sheet total (liabilities) | 216 408.22 | 4 120.70 | 397.29 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.