Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -3.92 | -2.35 | -3.13 |
| EBIT | -3.92 | -2.35 | -3.13 |
| Other financial expenses | -0.14 | ||
| Pre-tax profit | -4.06 | -2.35 | -3.13 |
| Net earnings | -4.06 | -2.35 | -3.13 |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 659.27 | - 663.33 | - 665.68 |
| Profit of the financial year | -4.06 | -2.35 | -3.13 |
| Shareholders equity total | - 538.33 | - 540.68 | - 543.80 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.78 | ||
| Current owed to group member | 534.43 | 537.55 | 540.68 |
| Other non-interest bearing current liabilities | 3.13 | 3.13 | 3.13 |
| Current liabilities total | 538.33 | 540.68 | 543.80 |
| Balance sheet total (liabilities) |
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.