Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -3.00 | ||
| Gross profit | -3.00 | -3.00 | -3.00 |
| Total depreciation | -5.00 | -5.00 | -5.00 |
| EBIT | -8.00 | -8.00 | -8.00 |
| Pre-tax profit | -8.00 | -8.00 | -8.00 |
| Net earnings | -8.00 | -8.00 | -8.00 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 45.00 | 40.00 | 35.00 |
| Tangible assets total | 45.00 | 40.00 | 35.00 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Balance sheet total (assets) | 45.00 | 40.00 | 35.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -8.00 | -16.00 | |
| Profit of the financial year | -8.00 | -8.00 | -8.00 |
| Shareholders equity total | 42.00 | 34.00 | 26.00 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 3.00 | 6.00 | 9.00 |
| Current liabilities total | 3.00 | 6.00 | 9.00 |
| Balance sheet total (liabilities) | 45.00 | 40.00 | 35.00 |
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.