Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -1.00 | -6.00 | -3.13 |
| EBIT | -1.00 | -6.00 | -3.13 |
| Other financial expenses | -0.37 | ||
| Pre-tax profit | -1.00 | -6.00 | -3.50 |
| Net earnings | -1.00 | -6.00 | -3.50 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 0.14 | 0.14 | 0.14 |
| Investments total | 0.14 | 0.14 | 0.14 |
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 0.01 | ||
| Cash and cash equivalents | 0.01 | ||
| Balance sheet total (assets) | 0.14 | 0.14 | 0.15 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 0.01 | 0.01 | 0.01 |
| Retained earnings | -1.00 | -7.00 | |
| Profit of the financial year | -1.00 | -6.00 | -3.50 |
| Shareholders equity total | -0.99 | -6.99 | -10.49 |
| Non-current liabilities total | |||
| Current trade creditors | 1.00 | 7.00 | 5.00 |
| Current owed to participating | 0.13 | 0.13 | 5.63 |
| Current liabilities total | 1.13 | 7.13 | 10.63 |
| Balance sheet total (liabilities) | 0.14 | 0.14 | 0.15 |
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.