Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -3.75 | ||
| Gross profit | -39.69 | -3.75 | |
| EBIT | -39.69 | -3.75 | |
| Other financial expenses | -8.00 | ||
| Pre-tax profit | -39.69 | -8.00 | -3.75 |
| Net earnings | -39.69 | -8.00 | -3.75 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current loans receivable | 10.00 | ||
| Long term receivables total | 10.00 | ||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 0.31 | 2.31 | 2.31 |
| Cash and cash equivalents | 0.31 | 2.31 | 2.31 |
| Balance sheet total (assets) | 10.31 | 2.31 | 2.31 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -39.69 | -47.69 | |
| Profit of the financial year | -39.69 | -8.00 | -3.75 |
| Shareholders equity total | 10.31 | 2.31 | -1.44 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 3.75 | ||
| Current liabilities total | 3.75 | ||
| Balance sheet total (liabilities) | 10.31 | 2.31 | 2.31 |
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.