Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | |||
| Costs of management | -20.04 | -8.74 | -6.03 |
| EBIT | -20.04 | -8.74 | -6.03 |
| Pre-tax profit | -20.04 | -8.74 | -6.03 |
| Net earnings | -20.04 | -8.74 | -6.03 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 82.17 | 73.43 | 67.40 |
| Cash and cash equivalents | 82.17 | 73.43 | 67.40 |
| Balance sheet total (assets) | 82.17 | 73.43 | 67.40 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 563.49 | - 583.53 | - 592.27 |
| Profit of the financial year | -20.04 | -8.74 | -6.03 |
| Shareholders equity total | - 458.53 | - 467.27 | - 473.30 |
| Non-current liabilities total | |||
| Current owed to group member | 536.70 | 532.53 | 536.70 |
| Short-term deferred tax liabilities | 4.16 | ||
| Other non-interest bearing current liabilities | 4.00 | 4.00 | 4.00 |
| Current liabilities total | 540.70 | 540.70 | 540.70 |
| Balance sheet total (liabilities) | 82.17 | 73.43 | 67.40 |
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.