Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -0.03 | -0.03 | -0.03 |
| Gross profit | -0.03 | -0.03 | -0.03 |
| EBIT | -0.03 | -0.03 | -0.03 |
| Other financial expenses | -5.50 | -49.68 | -5.50 |
| Pre-tax profit | -5.53 | -49.70 | -5.53 |
| Net earnings | -5.53 | -49.70 | -5.53 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current loans receivable | 158.68 | 114.00 | 114.00 |
| Long term receivables total | 158.68 | 114.00 | 114.00 |
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 1.20 | 1.17 | 1.15 |
| Cash and cash equivalents | 1.20 | 1.17 | 1.15 |
| Balance sheet total (assets) | 159.88 | 115.17 | 115.14 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -6.21 | -11.74 | -61.45 |
| Profit of the financial year | -5.53 | -49.70 | -5.53 |
| Shareholders equity total | 38.26 | -11.45 | -16.97 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 121.61 | 126.62 | 132.12 |
| Current liabilities total | 121.61 | 126.62 | 132.12 |
| Balance sheet total (liabilities) | 159.88 | 115.17 | 115.14 |
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.