Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -9.19 | -8.81 | -7.45 |
| Gross profit | -9.19 | -8.81 | -7.45 |
| EBIT | -9.19 | -8.81 | -7.45 |
| Other financial expenses | -3.57 | -3.41 | |
| Pre-tax profit | -9.19 | -12.38 | -10.87 |
| Net earnings | -9.19 | -12.38 | -10.87 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 42.50 | 1.40 | 0.30 |
| Short term receivables total | 42.50 | 1.40 | 0.30 |
| Cash and bank deposits | 5.31 | 142.36 | 139.44 |
| Cash and cash equivalents | 5.31 | 142.36 | 139.44 |
| Balance sheet total (assets) | 47.81 | 143.76 | 139.74 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -9.19 | -21.57 | |
| Profit of the financial year | -9.19 | -12.38 | -10.87 |
| Shareholders equity total | 40.81 | 28.43 | 17.57 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 7.00 | 115.33 | 122.18 |
| Current liabilities total | 7.00 | 115.33 | 122.18 |
| Balance sheet total (liabilities) | 47.81 | 143.76 | 139.74 |
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.