Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 0.50 | 0.35 | ||
| External services | -4.23 | -3.08 | ||
| Gross profit | -3.73 | -2.73 | ||
| Total depreciation | -20.64 | |||
| EBIT | -24.37 | -2.73 | ||
| Other financial expenses | -1.25 | -1.28 | ||
| Reduction non-current investment assets | -88.72 | |||
| Pre-tax profit | - 113.09 | -2.73 | -1.25 | -1.28 |
| Net earnings | - 113.09 | -2.73 | -1.25 | -1.28 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 7.33 | 7.33 | 7.33 |
| Tangible assets total | 7.33 | 7.33 | 7.33 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 15.00 | 15.00 | 15.00 |
| Inventories total | 15.00 | 15.00 | 15.00 |
| Short term receivables total | |||
| Balance sheet total (assets) | 22.33 | 22.33 | 22.33 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 325.00 | 325.00 | 325.00 | 325.00 | 325.00 |
| Retained earnings | - 289.58 | - 402.67 | - 405.39 | - 323.72 | - 325.00 |
| Profit of the financial year | - 113.09 | -2.73 | -1.25 | -1.28 | |
| Shareholders equity total | -77.67 | -80.39 | -81.64 | ||
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 100.00 | 102.73 | 103.98 | ||
| Current liabilities total | 100.00 | 102.73 | 103.98 | ||
| Balance sheet total (liabilities) | 22.33 | 22.33 | 22.33 |
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.