Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 5.10 |
| External services | - 165.22 |
| Gross profit | - 160.12 |
| EBIT | - 160.12 |
| Other financial expenses | -26.12 |
| Pre-tax profit | - 186.24 |
| Net earnings | - 186.24 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 450.00 | 450.00 |
| Machinery and equipment | 8.00 | 8.00 |
| Tangible assets total | 458.00 | 458.00 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Balance sheet total (assets) | 458.00 | 458.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Fair value reserve | 548.00 | 548.00 |
| Other reserves | 175.00 | 175.00 |
| Retained earnings | - 468.70 | - 654.94 |
| Profit of the financial year | - 186.24 | |
| Shareholders equity total | 193.06 | 193.06 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 214.84 | 214.84 |
| Other non-interest bearing current liabilities | 50.10 | 50.10 |
| Current liabilities total | 264.94 | 264.94 |
| Balance sheet total (liabilities) | 458.00 | 458.00 |
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.