Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -10.69 | -5.87 | -6.15 |
| Total depreciation | -50.23 | -25.57 | -17.09 |
| EBIT | -60.92 | -31.44 | -23.24 |
| Other financial expenses | -0.00 | ||
| Pre-tax profit | -60.92 | -31.44 | -23.24 |
| Income taxes | 12.15 | 6.92 | 5.11 |
| Net earnings | -48.77 | -24.53 | -18.13 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 18.28 | 47.80 | 49.25 |
| Current deferred tax assets | 12.15 | 6.92 | 5.11 |
| Short term receivables total | 30.43 | 54.72 | 54.36 |
| Cash and bank deposits | 24.57 | 0.28 | 0.64 |
| Cash and cash equivalents | 24.57 | 0.28 | 0.64 |
| Balance sheet total (assets) | 55.00 | 55.00 | 55.00 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | 48.77 | 24.53 | 18.13 |
| Profit of the financial year | -48.77 | -24.53 | -18.13 |
| Shareholders equity total | 50.00 | 50.00 | 50.00 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 5.00 | 5.00 | 5.00 |
| Current liabilities total | 5.00 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 55.00 | 55.00 | 55.00 |
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.