Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -5.60 | -5.98 | -5.93 |
| EBIT | -5.60 | -5.98 | -5.93 |
| Other financial expenses | -0.13 | -0.22 | -0.20 |
| Pre-tax profit | -5.73 | -6.20 | -6.13 |
| Net earnings | -5.73 | -6.20 | -6.13 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 1.25 | 1.25 | |
| Short term receivables total | 1.25 | 1.25 | |
| Cash and bank deposits | 59.35 | 53.15 | 48.28 |
| Cash and cash equivalents | 59.35 | 53.15 | 48.28 |
| Balance sheet total (assets) | 60.60 | 54.40 | 48.28 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | -18.67 | -24.40 | -30.60 |
| Profit of the financial year | -5.73 | -6.20 | -6.13 |
| Shareholders equity total | 55.60 | 49.40 | 43.28 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 5.00 | 5.00 |
| Current liabilities total | 5.00 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 60.60 | 54.40 | 48.28 |
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.