Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -62.25 | -1.25 | -1.25 |
| Gross profit | -62.25 | -1.25 | -1.25 |
| EBIT | -62.25 | -1.25 | -1.25 |
| Pre-tax profit | -62.25 | -1.25 | -1.25 |
| Income taxes | 110.07 | ||
| Net earnings | -62.25 | -1.25 | 108.82 |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | -1 876.31 | -1 938.57 | -1 939.82 |
| Profit of the financial year | -62.25 | -1.25 | 108.82 |
| Shareholders equity total | -1 813.57 | -1 814.82 | -1 706.00 |
| Non-current liabilities total | |||
| Current trade creditors | 5.16 | 5.16 | 5.16 |
| Current owed to group member | 1 684.79 | 1 684.79 | 1 578.97 |
| Other non-interest bearing current liabilities | 123.62 | 124.87 | 121.87 |
| Current liabilities total | 1 813.57 | 1 814.82 | 1 706.00 |
| Balance sheet total (liabilities) |
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.