Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -32.00 | -34.00 | -25.93 |
| EBIT | -32.00 | -34.00 | -25.93 |
| Pre-tax profit | -32.00 | -34.00 | -25.93 |
| Net earnings | -32.00 | -34.00 | -25.93 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 286.00 | 278.00 | 245.19 |
| Inventories total | 286.00 | 278.00 | 245.19 |
| Current trade debtors | 8.00 | ||
| Short term receivables total | 8.00 | ||
| Cash and bank deposits | 16.00 | 4.00 | 14.38 |
| Cash and cash equivalents | 16.00 | 4.00 | 14.38 |
| Balance sheet total (assets) | 310.00 | 282.00 | 259.57 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 126.00 | 125.00 |
| Retained earnings | - 661.00 | - 693.00 | - 727.47 |
| Profit of the financial year | -32.00 | -34.00 | -25.93 |
| Shareholders equity total | - 568.00 | - 601.00 | - 628.39 |
| Non-current liabilities total | |||
| Current trade creditors | 2.00 | 1.00 | |
| Other non-interest bearing current liabilities | 876.00 | 882.00 | 887.97 |
| Current liabilities total | 878.00 | 883.00 | 887.97 |
| Balance sheet total (liabilities) | 310.00 | 282.00 | 259.57 |
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.