Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -7.73 | -8.96 | -7.38 |
| Gross profit | -7.73 | -8.96 | -7.38 |
| EBIT | -7.73 | -8.96 | -7.38 |
| Pre-tax profit | -7.73 | -8.96 | -7.38 |
| Income taxes | -2.75 | 6.35 | 1.86 |
| Net earnings | -10.48 | -2.61 | -5.52 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 10.65 | 11.42 | |
| Current deferred tax assets | 7.90 | 3.60 | 4.70 |
| Short term receivables total | 7.90 | 14.26 | 16.12 |
| Balance sheet total (assets) | 7.90 | 14.26 | 16.12 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 10.00 | 10.00 | 10.00 |
| Share premium account | 10.00 | 10.00 | 10.00 |
| Retained earnings | -17.99 | -28.48 | -31.08 |
| Profit of the financial year | -10.48 | -2.61 | -5.52 |
| Shareholders equity total | -8.47 | -11.08 | -16.60 |
| Non-current liabilities total | |||
| Current owed to group member | 12.38 | 21.34 | 28.72 |
| Other non-interest bearing current liabilities | 4.00 | 4.00 | 4.00 |
| Current liabilities total | 16.38 | 25.34 | 32.72 |
| Balance sheet total (liabilities) | 7.90 | 14.26 | 16.12 |
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.