Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -20.88 | -42.77 | -26.65 |
| EBIT | -20.88 | -42.77 | -26.65 |
| Other financial expenses | -56.52 | - 238.60 | - 301.90 |
| Net income from associates (fin.) | -6 701.72 | 144.87 | |
| Pre-tax profit | -6 779.11 | - 136.50 | - 328.55 |
| Income taxes | 3.08 | 19.26 | |
| Net earnings | -6 776.04 | - 117.24 | - 328.55 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 80.00 | ||
| Inventories total | 80.00 | ||
| Current other receivables | 5.75 | ||
| Short term receivables total | 5.75 | ||
| Cash and bank deposits | 4.29 | 182.61 | 153.39 |
| Cash and cash equivalents | 4.29 | 182.61 | 153.39 |
| Balance sheet total (assets) | 84.29 | 188.36 | 153.39 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 375.00 | 375.00 | 375.00 |
| Retained earnings | 2 385.56 | -4 390.48 | -4 507.71 |
| Profit of the financial year | -6 776.04 | - 117.24 | - 328.55 |
| Shareholders equity total | -4 015.48 | -4 132.71 | -4 461.26 |
| Non-current owed to group member | 675.00 | 4 301.07 | 1 940.73 |
| Non-current owed to participating | 2 661.42 | ||
| Non-current liabilities total | 675.00 | 4 301.07 | 4 602.15 |
| Current trade creditors | 20.00 | 20.00 | 12.50 |
| Current owed to participating | 1 693.75 | ||
| Current owed to group member | 1 711.02 | ||
| Current liabilities total | 3 424.77 | 20.00 | 12.50 |
| Balance sheet total (liabilities) | 84.29 | 188.36 | 153.39 |
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.