Income statement (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -6.15 | -6.25 |
| Gross profit | -6.15 | -6.25 |
| EBIT | -6.15 | -6.25 |
| Other financial expenses | -50.00 | -0.00 |
| Pre-tax profit | -56.15 | -6.25 |
| Net earnings | -56.15 | -6.25 |
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 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 133.34 | - 189.49 | - 195.74 |
| Profit of the financial year | -56.15 | -6.25 | |
| Shareholders equity total | - 109.49 | - 115.74 | - 115.74 |
| Non-current liabilities total | |||
| Current trade creditors | 7.50 | 7.50 | 7.50 |
| Current owed to group member | 11.24 | 17.50 | 17.50 |
| Other non-interest bearing current liabilities | 90.75 | 90.75 | 90.75 |
| Current liabilities total | 109.49 | 115.74 | 115.74 |
| 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.