Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -5.00 | -6.75 | -5.94 |
| Gross profit | -5.00 | -6.75 | -5.94 |
| EBIT | -5.00 | -6.75 | -5.94 |
| Pre-tax profit | -5.00 | -6.75 | -5.94 |
| Income taxes | 1.10 | 1.49 | 1.31 |
| Net earnings | -3.90 | -5.27 | -4.63 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 9 505.82 | 9 499.81 | 9 495.18 |
| Current other receivables | 1.50 | 1.50 | |
| Short term receivables total | 9 505.82 | 9 501.31 | 9 496.68 |
| Balance sheet total (assets) | 9 505.82 | 9 501.31 | 9 496.68 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 |
| Retained earnings | 9 004.73 | 9 000.83 | 8 995.56 |
| Profit of the financial year | -3.90 | -5.27 | -4.63 |
| Shareholders equity total | 9 500.83 | 9 495.56 | 9 490.93 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 5.00 | 5.75 | 5.75 |
| Current liabilities total | 5.00 | 5.75 | 5.75 |
| Balance sheet total (liabilities) | 9 505.82 | 9 501.31 | 9 496.68 |
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.