Income statement (kDKK)
| 2017 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | -62.56 |
| EBIT | -62.56 |
| Other financial income | 0.10 |
| Other financial expenses | -0.51 |
| Pre-tax profit | -62.97 |
| Net earnings | -62.97 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 5.12 | 5.12 |
| Current other receivables | 10.49 | 10.49 |
| Short term receivables total | 15.62 | 15.62 |
| Cash and bank deposits | 33.61 | 33.61 |
| Cash and cash equivalents | 33.61 | 33.61 |
| Balance sheet total (assets) | 49.23 | 49.23 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 1.00 |
| Retained earnings | -62.97 | -68.47 | -68.47 | |
| Profit of the financial year | -62.97 | |||
| Shareholders equity total | -61.97 | -61.97 | -67.47 | -67.47 |
| Non-current liabilities total | ||||
| Current trade creditors | 5.00 | 5.00 | ||
| Current owed to participating | 106.20 | 106.20 | 67.47 | 67.47 |
| Current liabilities total | 111.20 | 111.20 | 67.47 | 67.47 |
| Balance sheet total (liabilities) | 49.23 | 49.23 |
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.