Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -67.40 | -20.26 | -11.06 | -11.66 |
| EBIT | -67.40 | -20.26 | -11.06 | -11.66 |
| Other financial expenses | -65.74 | -0.23 | -0.55 | -1.06 |
| Pre-tax profit | - 133.14 | -20.48 | -11.62 | -12.73 |
| Income taxes | 0.26 | 6.80 | 6.50 | 71.90 |
| Net earnings | - 132.88 | -13.68 | -5.11 | 59.17 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 2.14 | |||
| Current deferred tax assets | 69.34 | |||
| Short term receivables total | 2.14 | 69.34 | ||
| Cash and bank deposits | 9.37 | 3.70 | 2.20 | 3.54 |
| Cash and cash equivalents | 9.37 | 3.70 | 2.20 | 3.54 |
| Balance sheet total (assets) | 11.51 | 3.70 | 2.20 | 72.88 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 50.35 | -82.52 | -96.21 | - 101.32 |
| Profit of the financial year | - 132.88 | -13.68 | -5.11 | 59.17 |
| Shareholders equity total | -2.52 | -16.21 | -21.32 | 37.85 |
| Non-current liabilities total | ||||
| Current trade creditors | 1.53 | 1.03 | 1.60 | 1.60 |
| Current owed to group member | 6.37 | 16.92 | 28.43 | |
| Other non-interest bearing current liabilities | 12.50 | 12.50 | 5.00 | 5.00 |
| Current liabilities total | 14.03 | 19.90 | 23.52 | 35.03 |
| Balance sheet total (liabilities) | 11.51 | 3.70 | 2.20 | 72.88 |
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.