Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -8.69 | -4.14 | -4.68 | -4.26 |
| EBIT | -8.69 | -4.14 | -4.68 | -4.26 |
| Other financial expenses | -0.27 | |||
| Net income from associates (fin.) | 80.00 | |||
| Pre-tax profit | -8.69 | -4.14 | -4.68 | 75.47 |
| Net earnings | -8.69 | -4.14 | -4.68 | 75.47 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Participating interests | 20.00 | 20.00 | 20.00 | |
| Investments total | 20.00 | 20.00 | 20.00 | |
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 95.47 | |||
| Cash and cash equivalents | 95.47 | |||
| Balance sheet total (assets) | 20.00 | 20.00 | 20.00 | 95.47 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 20.00 | 20.00 | 20.00 | 20.00 |
| Retained earnings | -8.69 | -12.82 | -17.51 | |
| Profit of the financial year | -8.69 | -4.14 | -4.68 | 75.47 |
| Shareholders equity total | 11.32 | 7.18 | 2.49 | 77.96 |
| Non-current liabilities total | ||||
| Current owed to participating | 5.68 | 9.82 | 14.51 | 14.51 |
| Other non-interest bearing current liabilities | 3.00 | 3.00 | 3.00 | 3.00 |
| Current liabilities total | 8.69 | 12.82 | 17.51 | 17.51 |
| Balance sheet total (liabilities) | 20.00 | 20.00 | 20.00 | 95.47 |
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.