Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.00 | -5.00 | -5.00 | -5.00 | 10.00 |
| Total depreciation | -1 200.00 | -30.00 | -30.00 | -30.00 | -30.00 |
| EBIT | -1 205.00 | -35.00 | -35.00 | -35.00 | -20.00 |
| Pre-tax profit | -1 205.00 | -35.00 | -35.00 | -35.00 | -20.00 |
| Net earnings | -1 205.00 | -35.00 | -35.00 | -35.00 | -20.00 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible rights | 300.00 | 270.00 | 240.00 | 210.00 | 180.00 |
| Intangible assets total | 300.00 | 270.00 | 240.00 | 210.00 | 180.00 |
| Tangible assets total | |||||
| Other non-current investments | - 240.00 | - 210.00 | - 180.00 | ||
| Investments total | - 240.00 | - 210.00 | - 180.00 | ||
| Non-current loans receivable | 240.00 | 210.00 | 180.00 | ||
| Long term receivables total | 240.00 | 210.00 | 180.00 | ||
| Inventories total | |||||
| Short term receivables total | |||||
| Balance sheet total (assets) | 300.00 | 270.00 | 240.00 | 210.00 | 180.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 1 500.00 | 1 500.00 | 1 500.00 |
| Share premium account | 1 450.00 | 1 450.00 | |||
| Retained earnings | -1 205.00 | -1 240.00 | -1 275.00 | -1 310.00 | |
| Profit of the financial year | -1 205.00 | -35.00 | -35.00 | -35.00 | -20.00 |
| Shareholders equity total | 295.00 | 260.00 | 225.00 | 190.00 | 170.00 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 5.00 | 10.00 | 15.00 | 20.00 | 10.00 |
| Current liabilities total | 5.00 | 10.00 | 15.00 | 20.00 | 10.00 |
| Balance sheet total (liabilities) | 300.00 | 270.00 | 240.00 | 210.00 | 180.00 |
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.