Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 171.61 | -7 035.40 | -2.02 |
| EBIT | - 171.61 | -7 035.40 | -2.02 |
| Other financial income | 94.37 | ||
| Other financial expenses | - 492.57 | ||
| Pre-tax profit | - 569.80 | -7 035.40 | -2.02 |
| Net earnings | - 569.80 | -7 035.40 | -2.02 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 9 422.17 | |||
| Short term receivables total | 9 422.17 | |||
| Cash and bank deposits | 511.61 | 506.28 | 504.26 | 504.26 |
| Cash and cash equivalents | 511.61 | 506.28 | 504.26 | 504.26 |
| Balance sheet total (assets) | 9 933.78 | 506.28 | 504.26 | 504.26 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -50 477.12 | -51 046.92 | -58 082.32 | -58 084.35 |
| Profit of the financial year | - 569.80 | -7 035.40 | -2.02 | |
| Shareholders equity total | -50 921.92 | -57 957.32 | -57 959.35 | -57 959.35 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 3 023.65 | |||
| Other non-interest bearing current liabilities | 57 832.05 | 58 463.60 | 58 463.60 | 58 463.60 |
| Current liabilities total | 60 855.70 | 58 463.60 | 58 463.60 | 58 463.60 |
| Balance sheet total (liabilities) | 9 933.78 | 506.28 | 504.26 | 504.26 |
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.