Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -56.47 | -39.88 | -21.88 | -22.32 |
| EBIT | -56.47 | -39.88 | -21.88 | -22.32 |
| Other financial income | 0.52 | |||
| Other financial expenses | -5.49 | -5.08 | -5.43 | -5.46 |
| Pre-tax profit | -61.96 | -44.45 | -27.30 | -27.78 |
| Income taxes | -72.53 | -39.71 | ||
| Net earnings | - 134.49 | -44.45 | -27.30 | -67.49 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 39.29 | |||
| Short term receivables total | 39.29 | |||
| Cash and bank deposits | 864.53 | 659.13 | 633.78 | 407.46 |
| Cash and cash equivalents | 864.53 | 659.13 | 633.78 | 407.46 |
| Balance sheet total (assets) | 864.53 | 659.13 | 633.78 | 446.74 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 1 500.00 | 1 500.00 | 1 500.00 | 1 500.00 |
| Retained earnings | - 819.52 | - 954.02 | - 998.47 | -1 025.77 |
| Profit of the financial year | - 134.49 | -44.45 | -27.30 | -67.49 |
| Shareholders equity total | 545.98 | 501.53 | 474.23 | 406.74 |
| Non-current liabilities total | ||||
| Current trade creditors | 40.00 | 40.00 | 40.00 | 40.00 |
| Current owed to group member | 37.50 | 37.50 | ||
| Short-term deferred tax liabilities | 275.56 | 80.10 | 82.05 | |
| Other non-interest bearing current liabilities | 2.99 | |||
| Current liabilities total | 318.55 | 157.60 | 159.55 | 40.00 |
| Balance sheet total (liabilities) | 864.53 | 659.13 | 633.78 | 446.74 |
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.