Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -13.90 | 26.75 | -9.40 |
| EBIT | -13.90 | 26.75 | -9.40 |
| Other financial expenses | -0.56 | -0.52 | |
| Net income from associates (fin.) | -50.00 | ||
| Pre-tax profit | -13.90 | -23.81 | -9.92 |
| Income taxes | 3.01 | -5.76 | |
| Net earnings | -10.88 | -29.57 | -9.92 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Holdings in group member companies | 50.00 | ||
| Investments total | 50.00 | ||
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 3.01 | ||
| Short term receivables total | 3.01 | ||
| Cash and bank deposits | 17.30 | 47.80 | 11.24 |
| Cash and cash equivalents | 17.30 | 47.80 | 11.24 |
| Balance sheet total (assets) | 70.32 | 47.80 | 11.24 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -10.88 | -40.45 | |
| Profit of the financial year | -10.88 | -29.57 | -9.92 |
| Shareholders equity total | 39.12 | 9.55 | -0.38 |
| Non-current liabilities total | |||
| Current trade creditors | 3.13 | 6.88 | 3.00 |
| Short-term deferred tax liabilities | 2.75 | ||
| Other non-interest bearing current liabilities | 28.07 | 28.63 | 8.62 |
| Current liabilities total | 31.20 | 38.25 | 11.62 |
| Balance sheet total (liabilities) | 70.32 | 47.80 | 11.24 |
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.