Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -1.85 | -1.85 | -3.19 |
| Gross profit | -1.85 | -1.85 | -3.19 |
| EBIT | -1.85 | -1.85 | -3.19 |
| Other financial expenses | -0.17 | -0.32 | |
| Pre-tax profit | -1.85 | -2.02 | -3.51 |
| Net earnings | -1.85 | -2.02 | -3.51 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.25 | ||
| Short term receivables total | 0.25 | ||
| Cash and bank deposits | 64.51 | 62.23 | 60.29 |
| Cash and cash equivalents | 64.51 | 62.23 | 60.29 |
| Balance sheet total (assets) | 64.51 | 62.48 | 60.29 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | -15.64 | -17.49 | -19.52 |
| Profit of the financial year | -1.85 | -2.02 | -3.51 |
| Shareholders equity total | 62.51 | 60.48 | 56.98 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 2.00 | 2.00 | 3.32 |
| Current liabilities total | 2.00 | 2.00 | 3.32 |
| Balance sheet total (liabilities) | 64.51 | 62.48 | 60.29 |
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.