Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -11.88 | -10.96 | -11.15 |
| Total depreciation | - 255.89 | ||
| EBIT | -11.88 | -10.96 | - 267.04 |
| Other financial expenses | -0.81 | ||
| Pre-tax profit | -11.88 | -10.96 | - 267.85 |
| Net earnings | -11.88 | -10.96 | - 267.85 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Development expenditure | 622.64 | 1 149.24 | |
| Intangible assets total | 622.64 | 1 149.24 | |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 16.60 | ||
| Short term receivables total | 16.60 | ||
| Cash and bank deposits | 43.89 | 26.41 | 19.61 |
| Cash and cash equivalents | 43.89 | 26.41 | 19.61 |
| Balance sheet total (assets) | 666.53 | 1 192.26 | 19.61 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 |
| Retained earnings | -11.88 | -22.84 | |
| Profit of the financial year | -11.88 | -10.96 | - 267.85 |
| Shareholders equity total | 288.12 | 277.16 | 9.31 |
| Non-current liabilities total | |||
| Current trade creditors | 10.33 | 21.75 | 10.30 |
| Other non-interest bearing current liabilities | 368.09 | 893.35 | 0.00 |
| Current liabilities total | 378.41 | 915.10 | 10.30 |
| Balance sheet total (liabilities) | 666.53 | 1 192.26 | 19.61 |
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.