Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -16.75 | -10.97 |
| EBIT | -16.75 | -10.97 |
| Other financial expenses | -0.05 | |
| Pre-tax profit | -16.80 | -10.97 |
| Net earnings | -16.80 | -10.97 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 20.00 | |
| Current other receivables | 0.79 | |
| Short term receivables total | 0.79 | 20.00 |
| Cash and bank deposits | 5.17 | 0.58 |
| Cash and cash equivalents | 5.17 | 0.58 |
| Balance sheet total (assets) | 5.96 | 20.58 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -16.80 | |
| Profit of the financial year | -16.80 | -10.97 |
| Shareholders equity total | -16.80 | -27.78 |
| Non-current liabilities total | ||
| Current owed to participating | 12.82 | 28.91 |
| Current owed to group member | 3.00 | 3.00 |
| Other non-interest bearing current liabilities | 6.93 | 16.45 |
| Current liabilities total | 22.76 | 48.36 |
| Balance sheet total (liabilities) | 5.96 | 20.58 |
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.