Income statement (kDKK)
| 2016 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | 54.23 |
| External services | -67.90 |
| Gross profit | -13.68 |
| EBIT | -13.68 |
| Other financial expenses | -29.52 |
| Pre-tax profit | -43.20 |
| Net earnings | -43.20 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Land and waters | 1 300.00 | 1 300.00 |
| Tangible assets total | 1 300.00 | 1 300.00 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Balance sheet total (assets) | 1 300.00 | 1 300.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 125.00 | 125.00 |
| Share premium account | 188.62 | 188.62 |
| Fair value reserve | 18.45 | 18.45 |
| Retained earnings | - 700.91 | - 744.11 |
| Profit of the financial year | -43.20 | |
| Shareholders equity total | - 412.04 | - 412.04 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 466.07 | 466.07 |
| Other non-interest bearing current liabilities | 1 245.97 | 1 245.97 |
| Current liabilities total | 1 712.04 | 1 712.04 |
| Balance sheet total (liabilities) | 1 300.00 | 1 300.00 |
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.