Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -11.25 | -9.25 |
| Gross profit | -11.25 | -9.25 |
| EBIT | -11.25 | -9.25 |
| Other financial expenses | -0.32 | |
| Net income from associates (fin.) | 0.87 | -75.87 |
| Pre-tax profit | -10.38 | -85.44 |
| Net earnings | -10.38 | -85.44 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 75.87 | 0.00 |
| Investments total | 75.87 | 0.00 |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Balance sheet total (assets) | 75.87 | 0.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -10.38 | |
| Profit of the financial year | -10.38 | -85.44 |
| Shareholders equity total | 39.62 | -45.82 |
| Non-current liabilities total | ||
| Current trade creditors | 7.50 | 6.25 |
| Current owed to participating | 28.75 | 39.57 |
| Current liabilities total | 36.25 | 45.82 |
| Balance sheet total (liabilities) | 75.87 | 0.00 |
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.