Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -2.99 | -3.03 | |
| Costs of management | -3.86 | ||
| EBIT | -3.86 | -2.99 | -3.03 |
| Pre-tax profit | -3.86 | -2.99 | -3.03 |
| Income taxes | 37.11 | 0.66 | |
| Net earnings | 33.25 | -2.33 | -3.03 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 37.11 | 37.77 | 37.77 |
| Short term receivables total | 37.11 | 37.77 | 37.77 |
| Cash and bank deposits | 0.10 | ||
| Cash and cash equivalents | 0.10 | ||
| Balance sheet total (assets) | 37.11 | 37.87 | 37.77 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 192.34 | - 159.10 | - 161.43 |
| Profit of the financial year | 33.25 | -2.33 | -3.03 |
| Shareholders equity total | -34.10 | -36.43 | -39.46 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.05 | 0.15 | |
| Current owed to participating | 67.16 | 70.30 | 73.08 |
| Other non-interest bearing current liabilities | 4.00 | 4.00 | 4.00 |
| Current liabilities total | 71.21 | 74.30 | 77.23 |
| Balance sheet total (liabilities) | 37.11 | 37.87 | 37.77 |
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.