Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -99.07 | -35.00 | |
| EBIT | -99.07 | -35.00 | |
| Other financial expenses | -2.49 | -1.66 | -18.31 |
| Pre-tax profit | - 101.56 | -36.66 | -18.31 |
| Net earnings | - 101.56 | -36.66 | -18.31 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Non-current other receivables | 35.00 |
| Long term receivables total | 35.00 |
| Inventories total | |
| Short term receivables total | |
| Balance sheet total (assets) | 35.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 278.08 | - 379.64 | - 394.59 |
| Profit of the financial year | - 101.56 | -36.66 | -18.31 |
| Shareholders equity total | - 299.64 | - 336.30 | - 332.90 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.00 | 0.00 | |
| Current owed to group member | 90.54 | 90.54 | 121.09 |
| Other non-interest bearing current liabilities | 244.09 | 245.75 | 211.81 |
| Current liabilities total | 334.64 | 336.30 | 332.90 |
| Balance sheet total (liabilities) | 35.00 |
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.