Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -6.04 | -7.23 |
| EBIT | -6.04 | -7.23 |
| Other financial expenses | -0.03 | -0.03 |
| Pre-tax profit | -6.07 | -7.26 |
| Net earnings | -6.07 | -7.26 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 5.95 | |
| Short term receivables total | 5.95 | |
| Cash and bank deposits | 7.51 | 5.46 |
| Cash and cash equivalents | 7.51 | 5.46 |
| Balance sheet total (assets) | 13.46 | 5.46 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 3.50 | 3.50 |
| Retained earnings | -6.07 | |
| Profit of the financial year | -6.07 | -7.26 |
| Shareholders equity total | -2.58 | -9.83 |
| Non-current liabilities total | ||
| Current trade creditors | 3.00 | 3.75 |
| Current owed to participating | 12.04 | 11.41 |
| Other non-interest bearing current liabilities | 1.00 | 0.13 |
| Current liabilities total | 16.04 | 15.29 |
| Balance sheet total (liabilities) | 13.46 | 5.46 |
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.