Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -3.00 | -4.50 | -3.75 |
| Gross profit | -3.00 | -4.50 | -3.75 |
| EBIT | -3.00 | -4.50 | -3.75 |
| Pre-tax profit | -3.00 | -4.50 | -3.75 |
| Net earnings | -3.00 | -4.50 | -3.75 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current loans receivable | 0.50 | 0.50 | 0.50 |
| Long term receivables total | 0.50 | 0.50 | 0.50 |
| Inventories total | |||
| Short term receivables total | |||
| Balance sheet total (assets) | 0.50 | 0.50 | 0.50 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.50 | 0.50 | 0.50 |
| Retained earnings | -3.00 | -7.50 | |
| Profit of the financial year | -3.00 | -4.50 | -3.75 |
| Shareholders equity total | -2.50 | -7.00 | -10.75 |
| Non-current liabilities total | |||
| Current trade creditors | 3.00 | 3.75 | 3.75 |
| Other non-interest bearing current liabilities | 3.75 | 7.50 | |
| Current liabilities total | 3.00 | 7.50 | 11.25 |
| Balance sheet total (liabilities) | 0.50 | 0.50 | 0.50 |
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.