Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -1.00 | -2.00 | -2.00 | -2.02 |
| EBIT | -1.00 | -2.00 | -2.00 | -2.02 |
| Other financial income | 1.00 | |||
| Other financial expenses | -0.01 | |||
| Pre-tax profit | -2.00 | -2.00 | -2.03 | |
| Net earnings | -2.00 | -2.00 | -2.03 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 2.00 | 1.00 | 1.00 | 0.92 |
| Short term receivables total | 2.00 | 1.00 | 1.00 | 0.92 |
| Cash and bank deposits | 1.00 | 1.00 | 1.26 | |
| Cash and cash equivalents | 1.00 | 1.00 | 1.26 | |
| Balance sheet total (assets) | 2.00 | 2.00 | 2.00 | 2.18 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 107.00 | - 107.00 | - 110.00 | - 111.73 |
| Profit of the financial year | -2.00 | -2.00 | -2.03 | |
| Shareholders equity total | -27.00 | -29.00 | -32.00 | -33.76 |
| Non-current other liabilities | -29.00 | |||
| Non-current liabilities total | -29.00 | |||
| Current owed to participating | 0.08 | |||
| Current owed to group member | 29.00 | |||
| Other non-interest bearing current liabilities | 31.00 | 34.00 | 35.86 | |
| Current liabilities total | 29.00 | 31.00 | 34.00 | 35.94 |
| Balance sheet total (liabilities) | 2.00 | -27.00 | 2.00 | 2.18 |
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.