Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -8.17 | -2.50 | -2.50 |
| Gross profit | -8.17 | -2.50 | -2.50 |
| EBIT | -8.17 | -2.50 | -2.50 |
| Other financial income | 72.00 | 24.00 | |
| Other financial expenses | -1.38 | -16.57 | -11.78 |
| Pre-tax profit | -9.55 | 52.92 | 9.72 |
| Net earnings | -9.55 | 52.92 | 9.72 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current loans receivable | 359.14 | 359.14 | 359.14 |
| Long term receivables total | 359.14 | 359.14 | 359.14 |
| Inventories total | |||
| Current other receivables | 0.84 | 0.84 | |
| Short term receivables total | 0.84 | 0.84 | |
| Cash and bank deposits | 44.33 | 41.00 | 13.50 |
| Cash and cash equivalents | 44.33 | 41.00 | 13.50 |
| Balance sheet total (assets) | 403.47 | 400.98 | 373.48 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -9.55 | 43.38 | |
| Profit of the financial year | -9.55 | 52.92 | 9.72 |
| Shareholders equity total | 40.45 | 93.38 | 103.10 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 363.02 | 307.60 | 270.38 |
| Current liabilities total | 363.02 | 307.60 | 270.38 |
| Balance sheet total (liabilities) | 403.47 | 400.98 | 373.48 |
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.