Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -31.24 | -3.75 | -2.63 | -3.00 |
| EBIT | -31.24 | -3.75 | -2.63 | -3.00 |
| Other financial expenses | -0.55 | |||
| Pre-tax profit | -31.79 | -3.75 | -2.63 | -3.00 |
| Net earnings | -31.79 | -3.75 | -2.63 | -3.00 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 58.06 | 58.06 | 58.06 | 58.06 |
| Tangible assets total | 58.06 | 58.06 | 58.06 | 58.06 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 20.90 | 20.90 | 20.90 | 20.90 |
| Short term receivables total | 20.90 | 20.90 | 20.90 | 20.90 |
| Balance sheet total (assets) | 78.96 | 78.96 | 78.96 | 78.96 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 5.00 | 5.00 | 5.00 | 5.00 |
| Retained earnings | -74.11 | - 105.90 | - 109.65 | - 112.28 |
| Profit of the financial year | -31.79 | -3.75 | -2.63 | -3.00 |
| Shareholders equity total | - 100.90 | - 104.65 | - 107.28 | - 110.28 |
| Non-current liabilities total | ||||
| Current owed to group member | 179.86 | 183.61 | 186.24 | 189.24 |
| Current liabilities total | 179.86 | 183.61 | 186.24 | 189.24 |
| Balance sheet total (liabilities) | 78.96 | 78.96 | 78.96 | 78.96 |
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.