Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -9.03 | -16.61 | -6.29 |
| EBIT | -9.03 | -16.61 | -6.29 |
| Other financial expenses | -0.30 | -0.21 | -0.11 |
| Pre-tax profit | -9.33 | -16.82 | -6.39 |
| Net earnings | -9.33 | -16.82 | -6.39 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 1.26 | 0.50 | |
| Short term receivables total | 1.26 | 0.50 | |
| Cash and bank deposits | 9.68 | 1.65 | 1.20 |
| Cash and cash equivalents | 9.68 | 1.65 | 1.20 |
| Balance sheet total (assets) | 10.94 | 1.65 | 1.70 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -47.59 | -56.93 | -73.75 |
| Profit of the financial year | -9.33 | -16.82 | -6.39 |
| Shareholders equity total | -6.92 | -23.74 | -30.14 |
| Non-current liabilities total | |||
| Current trade creditors | 4.00 | 5.09 | |
| Current owed to group member | 2.55 | ||
| Other non-interest bearing current liabilities | 17.86 | 21.40 | 24.20 |
| Current liabilities total | 17.86 | 25.40 | 31.84 |
| Balance sheet total (liabilities) | 10.94 | 1.65 | 1.70 |
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.