Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -3.00 | -23.00 | 1 410.86 |
| EBIT | -3.00 | -23.00 | 1 410.86 |
| Other financial expenses | -11.00 | ||
| Net income from associates (fin.) | -1 397.00 | ||
| Pre-tax profit | -3.00 | -1 431.00 | 1 410.86 |
| Net earnings | -3.00 | -1 431.00 | 1 410.86 |
Assets (kDKK)
| 2016 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current amounts owed by group member comp. | 21.00 |
| Short term receivables total | 21.00 |
| Balance sheet total (assets) | 21.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 130.00 | 130.00 | 130.00 |
| Retained earnings | - 109.00 | - 112.00 | -1 543.36 |
| Profit of the financial year | -3.00 | -1 431.00 | 1 410.86 |
| Shareholders equity total | 18.00 | -1 413.00 | -2.50 |
| Non-current liabilities total | |||
| Current owed to participating | 1 154.00 | ||
| Other non-interest bearing current liabilities | 3.00 | 259.00 | 2.50 |
| Current liabilities total | 3.00 | 1 413.00 | 2.50 |
| Balance sheet total (liabilities) | 21.00 |
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.