Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -4.00 | -4.38 |
| Gross profit | -4.00 | -4.38 |
| EBIT | -4.00 | -4.38 |
| Other financial income | 4.00 | 6.69 |
| Other financial expenses | -6.00 | -7.19 |
| Net income from associates (fin.) | - 137.00 | -57.76 |
| Pre-tax profit | - 143.00 | -62.64 |
| Net earnings | - 143.00 | -62.64 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current owed by particip. interest comp. | 23.57 | |
| Short term receivables total | 23.57 | |
| Cash and bank deposits | 4.00 | 3.19 |
| Cash and cash equivalents | 4.00 | 3.19 |
| Balance sheet total (assets) | 4.00 | 26.76 |
Equity and liabilities (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | - 142.62 | |
| Profit of the financial year | - 143.00 | -62.64 |
| Shareholders equity total | -93.00 | - 155.26 |
| Non-current liabilities total | ||
| Current owed to participating | 93.00 | 173.27 |
| Other non-interest bearing current liabilities | 4.00 | 8.75 |
| Current liabilities total | 97.00 | 182.02 |
| Balance sheet total (liabilities) | 4.00 | 26.76 |
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.