Income statement (kDKK)
| Net sales |
| Gross profit |
| EBIT |
| Pre-tax profit |
| Net earnings |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 339.91 | 339.91 | 339.91 |
| Current other receivables | 80.00 | 80.00 | 80.00 |
| Short term receivables total | 419.91 | 419.91 | 419.91 |
| Balance sheet total (assets) | 419.91 | 419.91 | 419.91 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | -16 000.00 | -16 000.00 | -16 000.00 |
| Shareholders equity total | -15 920.00 | -15 920.00 | -15 920.00 |
| Non-current liabilities total | |||
| Current owed to group member | 15 684.83 | 15 684.83 | 15 684.83 |
| Other non-interest bearing current liabilities | 655.07 | 655.07 | 655.07 |
| Current liabilities total | 16 339.91 | 16 339.91 | 16 339.91 |
| Balance sheet total (liabilities) | 419.91 | 419.91 | 419.91 |
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.