Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -12.50 | -28.75 | -46.25 |
| Gross profit | -12.50 | -28.75 | -46.25 |
| EBIT | -12.50 | -28.75 | -46.25 |
| Other financial expenses | -2.20 | ||
| Pre-tax profit | -12.50 | -30.95 | -46.25 |
| Net earnings | -12.50 | -30.95 | -46.25 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current loans receivable | 10 581.67 | 10 581.67 | 10 581.67 |
| Long term receivables total | 10 581.67 | 10 581.67 | 10 581.67 |
| Inventories total | |||
| Current other receivables | 418.34 | 418.34 | 399.59 |
| Short term receivables total | 418.34 | 418.34 | 399.59 |
| Balance sheet total (assets) | 11 000.01 | 11 000.01 | 10 981.26 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 4 000.00 | 4 000.00 | 4 000.00 |
| Retained earnings | 7 000.01 | 6 987.50 | 6 956.55 |
| Profit of the financial year | -12.50 | -30.95 | -46.25 |
| Shareholders equity total | 10 987.51 | 10 956.56 | 10 910.31 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 12.50 | 43.45 | 70.95 |
| Current liabilities total | 12.50 | 43.45 | 70.95 |
| Balance sheet total (liabilities) | 11 000.01 | 11 000.01 | 10 981.26 |
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.