Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 26.15 | ||
| Costs of management | -7.93 | ||
| Other operating expenses | -15.77 | ||
| EBIT | 18.22 | -15.77 | |
| Other financial expenses | -25.00 | -0.84 | |
| Pre-tax profit | -6.78 | -0.84 | -15.77 |
| Net earnings | -6.78 | -0.84 | -15.77 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 9.38 | 14.54 |
| Current deferred tax assets | 0.40 | |
| Short term receivables total | 9.38 | 14.94 |
| Cash and bank deposits | 20.04 | |
| Cash and cash equivalents | 20.04 | |
| Balance sheet total (assets) | 29.42 | 14.94 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -29.71 | -36.49 | -37.33 | -53.10 |
| Profit of the financial year | -6.78 | -0.84 | -15.77 | |
| Shareholders equity total | 13.51 | 12.67 | -3.10 | -3.10 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 15.91 | 2.27 | 3.10 | 3.10 |
| Current liabilities total | 15.91 | 2.27 | 3.10 | 3.10 |
| Balance sheet total (liabilities) | 29.42 | 14.94 |
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.