Income statement (kDKK)
| 2016 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -3.30 | - 215.36 | 3.73 |
| Employee benefit expenses | - 179.96 | -48.03 | |
| EBIT | -3.30 | - 395.32 | -44.30 |
| Pre-tax profit | -3.30 | - 395.32 | -44.30 |
| Net earnings | -3.30 | - 395.32 | -44.30 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 300.13 | 300.13 | 23.14 | 5.98 |
| Cash and cash equivalents | 300.13 | 300.13 | 23.14 | 5.98 |
| Balance sheet total (assets) | 300.13 | 300.13 | 23.14 | 5.98 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -3.30 | -3.30 | - 398.61 | |
| Profit of the financial year | -3.30 | - 395.32 | -44.30 | |
| Shareholders equity total | 46.71 | 46.71 | - 348.61 | - 392.92 |
| Non-current liabilities total | ||||
| Current trade creditors | 1.80 | |||
| Current owed to participating | 253.42 | 253.42 | 308.85 | 302.19 |
| Other non-interest bearing current liabilities | 61.10 | 96.71 | ||
| Current liabilities total | 253.42 | 253.42 | 371.75 | 398.89 |
| Balance sheet total (liabilities) | 300.13 | 300.13 | 23.14 | 5.98 |
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.