Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -1.41 | -3.56 | -26.97 |
| EBIT | -1.41 | -3.56 | -26.97 |
| Other financial expenses | -0.85 | -1.85 | -3.36 |
| Pre-tax profit | -2.26 | -5.40 | -30.33 |
| Income taxes | -4.15 | ||
| Net earnings | -6.41 | -5.40 | -30.33 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 14.25 | 12.50 | |
| Inventories total | 14.25 | 12.50 | |
| Current other receivables | 3.49 | 0.62 | 4.01 |
| Short term receivables total | 3.49 | 0.62 | 4.01 |
| Cash and bank deposits | 1.42 | 2.05 | |
| Cash and cash equivalents | 1.42 | 2.05 | |
| Balance sheet total (assets) | 19.16 | 15.17 | 4.01 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Retained earnings | -14.32 | -20.73 | -26.13 |
| Profit of the financial year | -6.41 | -5.40 | -30.33 |
| Shareholders equity total | -20.73 | -26.13 | -56.46 |
| Non-current liabilities total | |||
| Current owed to participating | 33.41 | 33.41 | 32.79 |
| Other non-interest bearing current liabilities | 6.47 | 7.89 | 27.67 |
| Current liabilities total | 39.89 | 41.30 | 60.47 |
| Balance sheet total (liabilities) | 19.16 | 15.17 | 4.01 |
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.