Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -46.62 | -2.50 | -0.50 |
| EBIT | -46.62 | -2.50 | -0.50 |
| Pre-tax profit | -46.62 | -2.50 | -0.50 |
| Income taxes | 10.26 | 0.55 | -10.81 |
| Net earnings | -36.36 | -1.95 | -11.31 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 6.25 | 8.75 | |
| Current deferred tax assets | 10.26 | 10.81 | |
| Short term receivables total | 10.26 | 17.06 | 8.75 |
| Cash and bank deposits | 58.41 | 49.70 | 44.70 |
| Cash and cash equivalents | 58.41 | 49.70 | 44.70 |
| Balance sheet total (assets) | 68.66 | 66.76 | 53.46 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 |
| Retained earnings | -36.36 | -38.31 | |
| Profit of the financial year | -36.36 | -1.95 | -11.31 |
| Shareholders equity total | 63.64 | 61.69 | 50.38 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 5.02 | 5.07 | 3.07 |
| Current liabilities total | 5.02 | 5.07 | 3.07 |
| Balance sheet total (liabilities) | 68.66 | 66.76 | 53.46 |
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.