Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -9.65 | -13.27 | -13.57 |
| Gross profit | -9.65 | -13.27 | -13.57 |
| EBIT | -9.65 | -13.27 | -13.57 |
| Other financial expenses | -0.29 | -0.20 | -0.12 |
| Pre-tax profit | -9.94 | -13.46 | -13.69 |
| Net earnings | -9.94 | -13.46 | -13.69 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 40.27 | 27.04 | 13.51 |
| Cash and cash equivalents | 40.27 | 27.04 | 13.51 |
| Balance sheet total (assets) | 40.27 | 27.04 | 13.51 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 185.00 | 185.00 | 185.00 |
| Retained earnings | -8 018.55 | -8 028.49 | - 170.07 |
| Profit of the financial year | -9.94 | -13.46 | -13.69 |
| Shareholders equity total | -7 843.49 | -7 856.95 | 1.24 |
| Non-current liabilities total | |||
| Current owed to group member | 7 871.88 | 7 871.88 | |
| Other non-interest bearing current liabilities | 11.88 | 12.11 | 12.27 |
| Current liabilities total | 7 883.76 | 7 883.99 | 12.27 |
| Balance sheet total (liabilities) | 40.27 | 27.04 | 13.51 |
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.