Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -7.35 | -15.04 | -8.23 |
| Gross profit | -7.35 | -15.04 | -8.23 |
| EBIT | -7.35 | -15.04 | -8.23 |
| Pre-tax profit | -7.35 | -15.04 | -8.23 |
| Net earnings | -7.35 | -15.04 | -8.23 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 342.75 | 342.75 | 342.75 | 342.75 |
| Short term receivables total | 342.75 | 342.75 | 342.75 | 342.75 |
| Cash and bank deposits | 41.03 | 31.04 | 22.81 | 24.91 |
| Cash and cash equivalents | 41.03 | 31.04 | 22.81 | 24.91 |
| Balance sheet total (assets) | 383.78 | 373.79 | 365.56 | 367.66 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 236.58 | 229.22 | 214.18 | 205.94 |
| Retained earnings | -0.00 | |||
| Profit of the financial year | -7.35 | -15.04 | -8.23 | |
| Shareholders equity total | 354.22 | 339.18 | 330.94 | 330.94 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 29.56 | 34.62 | 34.62 | 36.71 |
| Current liabilities total | 29.56 | 34.62 | 34.62 | 36.71 |
| Balance sheet total (liabilities) | 383.78 | 373.79 | 365.56 | 367.66 |
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.