Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 0.74 | |||
| Gross profit | 0.49 | -0.60 | -1.20 | -1.20 |
| Costs of management | -0.25 | -0.60 | -1.20 | -1.20 |
| EBIT | 0.49 | -0.60 | -1.20 | -1.20 |
| Net income from associates (fin.) | -0.28 | |||
| Pre-tax profit | 0.49 | -0.88 | -1.20 | -1.20 |
| Net earnings | 0.49 | -0.88 | -1.20 | -1.20 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Goodwill | 0.28 | |||
| Intangible assets total | 0.28 | |||
| Tangible assets total | ||||
| Holdings in group member companies | 4.32 | |||
| Investments total | 4.32 | |||
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 2.64 | |||
| Short term receivables total | 2.64 | |||
| Cash and bank deposits | 0.60 | 3.04 | 1.94 | 0.74 |
| Cash and cash equivalents | 0.60 | 3.04 | 1.94 | 0.74 |
| Balance sheet total (assets) | 4.92 | 5.96 | 1.94 | 0.74 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 4.44 | 3.14 | 3.14 | 1.94 |
| Other reserves | 0.74 | 2.92 | ||
| Retained earnings | -0.74 | 0.28 | ||
| Profit of the financial year | 0.49 | -0.88 | -1.20 | -1.20 |
| Shareholders equity total | 4.92 | 5.46 | 1.94 | 0.74 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 0.50 | |||
| Current liabilities total | 0.50 | |||
| Balance sheet total (liabilities) | 4.92 | 5.96 | 1.94 | 0.74 |
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.