Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -37.78 | -53.27 |
| EBIT | -37.78 | -53.27 |
| Other financial expenses | -20.28 | -24.03 |
| Pre-tax profit | -58.05 | -77.30 |
| Income taxes | 11.66 | 17.00 |
| Net earnings | -46.39 | -60.29 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Advance payments and construction in progress | 1 853.80 | 2 239.26 |
| Tangible assets total | 1 853.80 | 2 239.26 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 13.38 | |
| Current deferred tax assets | 11.66 | 28.67 |
| Short term receivables total | 11.66 | 42.04 |
| Cash and bank deposits | 470.45 | 17.55 |
| Cash and cash equivalents | 470.45 | 17.55 |
| Balance sheet total (assets) | 2 335.91 | 2 298.85 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -46.39 | |
| Profit of the financial year | -46.39 | -60.29 |
| Shareholders equity total | 3.61 | -56.68 |
| Non-current liabilities total | ||
| Current trade creditors | 9.13 | 9.13 |
| Other non-interest bearing current liabilities | 2 323.18 | 2 346.41 |
| Current liabilities total | 2 332.30 | 2 355.53 |
| Balance sheet total (liabilities) | 2 335.91 | 2 298.85 |
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.