Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 4.90 | -6.00 | -7.05 |
| EBIT | 4.90 | -6.00 | -7.05 |
| Other financial expenses | -0.36 | -0.21 | |
| Pre-tax profit | 4.54 | -6.00 | -7.26 |
| Net earnings | 4.54 | -6.00 | -7.26 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 7.79 | 4.00 | 3.79 |
| Short term receivables total | 7.79 | 4.00 | 3.79 |
| Cash and bank deposits | 4.65 | 1.69 | |
| Cash and cash equivalents | 4.65 | 1.69 | |
| Balance sheet total (assets) | 12.44 | 4.00 | 5.48 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.20 | 0.20 | |
| Retained earnings | 5.00 | -1.80 | |
| Profit of the financial year | 4.54 | -6.00 | -7.26 |
| Shareholders equity total | 4.74 | -1.00 | -8.86 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 2.70 | 9.35 | |
| Other non-interest bearing current liabilities | -0.01 | ||
| Current liabilities total | 7.70 | 5.00 | 14.34 |
| Balance sheet total (liabilities) | 12.44 | 4.00 | 5.48 |
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.