Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -1.37 | |
| Gross profit | - 132.87 | -1.37 |
| Employee benefit expenses | -0.88 | |
| EBIT | - 133.75 | -1.37 |
| Other financial expenses | -0.01 | |
| Pre-tax profit | - 138.60 | -1.37 |
| Net earnings | - 138.60 | -1.37 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 31.28 | 0.31 |
| Cash and cash equivalents | 31.28 | 0.31 |
| Balance sheet total (assets) | 31.28 | 0.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | - 138.60 | |
| Profit of the financial year | - 138.60 | -1.37 |
| Shareholders equity total | -88.60 | -89.98 |
| Non-current liabilities total | ||
| Current trade creditors | 17.80 | 17.80 |
| Current owed to participating | 69.30 | |
| Current owed to group member | 47.18 | |
| Other non-interest bearing current liabilities | 54.90 | 3.18 |
| Current liabilities total | 119.89 | 90.28 |
| Balance sheet total (liabilities) | 31.28 | 0.31 |
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.