Income statement (kDKK)
| 2018 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| External services | -0.15 |
| Gross profit | -0.15 |
| EBIT | -0.15 |
| Other financial expenses | -9.14 |
| Pre-tax profit | -9.29 |
| Income taxes | 2.19 |
| Net earnings | -7.10 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 065.05 | 1 101.98 | 80.00 | 80.00 | 80.00 |
| Current deferred tax assets | 35.26 | ||||
| Short term receivables total | 1 100.31 | 1 101.98 | 80.00 | 80.00 | 80.00 |
| Cash and bank deposits | 1.67 | ||||
| Cash and cash equivalents | 1.67 | ||||
| Balance sheet total (assets) | 1 101.98 | 1 101.98 | 80.00 | 80.00 | 80.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 1 029.08 | 1 021.98 | |||
| Profit of the financial year | -7.10 | ||||
| Shareholders equity total | 1 101.98 | 1 101.98 | 80.00 | 80.00 | 80.00 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 1 101.98 | 1 101.98 | 80.00 | 80.00 | 80.00 |
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.