Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -0.55 | -0.73 | -1.08 |
| EBIT | -0.55 | -0.73 | -1.08 |
| Other financial expenses | -0.00 | ||
| Pre-tax profit | -0.55 | -0.73 | -1.08 |
| Income taxes | 0.11 | 0.16 | 0.24 |
| Net earnings | -0.44 | -0.57 | -0.84 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 1.75 | 1.91 | 2.15 |
| Short term receivables total | 1.75 | 1.91 | 2.15 |
| Cash and bank deposits | 1.95 | 1.22 | 0.28 |
| Cash and cash equivalents | 1.95 | 1.22 | 0.28 |
| Balance sheet total (assets) | 3.69 | 3.13 | 2.43 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 142.95 | - 143.39 | - 143.96 |
| Profit of the financial year | -0.44 | -0.57 | -0.84 |
| Shareholders equity total | -18.39 | -18.96 | -19.80 |
| Non-current liabilities total | |||
| Current owed to participating | 22.09 | 22.09 | 22.24 |
| Current liabilities total | 22.09 | 22.09 | 22.24 |
| Balance sheet total (liabilities) | 3.69 | 3.13 | 2.43 |
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.