Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -3.80 | -3.80 | -5.00 |
| EBIT | -3.80 | -3.80 | -5.00 |
| Other financial expenses | - 106.88 | - 111.28 | - 115.84 |
| Pre-tax profit | - 110.68 | - 115.09 | - 120.84 |
| Net earnings | - 110.68 | - 115.09 | - 120.84 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.75 | ||
| Short term receivables total | 0.75 | ||
| Cash and bank deposits | 6.65 | 7.35 | 7.35 |
| Cash and cash equivalents | 6.65 | 7.35 | 7.35 |
| Balance sheet total (assets) | 7.40 | 7.35 | 7.35 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 |
| Retained earnings | -2 866.70 | -2 977.38 | -3 092.46 |
| Profit of the financial year | - 110.68 | - 115.09 | - 120.84 |
| Shareholders equity total | -2 777.38 | -2 892.47 | -3 013.31 |
| Non-current liabilities total | |||
| Current owed to group member | 2 781.03 | 2 896.06 | 3 011.91 |
| Other non-interest bearing current liabilities | 3.75 | 3.75 | 8.75 |
| Current liabilities total | 2 784.78 | 2 899.81 | 3 020.66 |
| Balance sheet total (liabilities) | 7.40 | 7.35 | 7.35 |
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.