Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -63.00 | 61.00 | 420.89 | -5.00 |
| Total depreciation | -12.00 | -12.00 | ||
| EBIT | -75.00 | 49.00 | 420.89 | -5.00 |
| Other financial expenses | -4.00 | -0.06 | ||
| Pre-tax profit | -79.00 | 49.00 | 420.83 | -5.00 |
| Income taxes | -6.00 | -9.00 | 13.61 | |
| Net earnings | -85.00 | 40.00 | 434.45 | -5.00 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 310.00 | 731.00 | |
| Tangible assets total | 310.00 | 731.00 | |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 12.00 | ||
| Current deferred tax assets | 4.28 | ||
| Short term receivables total | 12.00 | 4.28 | |
| Balance sheet total (assets) | 322.00 | 731.00 | 4.28 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
| Asset revaluation reserve | 433.00 | |||
| Retained earnings | - 804.00 | - 889.00 | - 848.79 | - 414.35 |
| Profit of the financial year | -85.00 | 40.00 | 434.45 | -5.00 |
| Shareholders equity total | - 764.00 | - 291.00 | - 289.35 | - 294.35 |
| Provisions | 9.00 | |||
| Non-current liabilities total | ||||
| Current owed to group member | 1 079.00 | 1 031.00 | 292.82 | 293.53 |
| Other non-interest bearing current liabilities | 7.00 | -18.00 | 0.81 | 0.81 |
| Current liabilities total | 1 086.00 | 1 013.00 | 293.63 | 294.35 |
| Balance sheet total (liabilities) | 322.00 | 731.00 | 4.28 |
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.