Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -6.25 | -5.75 | -6.25 |
| EBIT | -6.25 | -5.75 | -6.25 |
| Other financial expenses | -15.07 | -25.34 | -27.15 |
| Pre-tax profit | -21.32 | -31.09 | -33.40 |
| Income taxes | 32.77 | 6.83 | 71.01 |
| Net earnings | 11.45 | -24.26 | 37.61 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 7.24 | ||
| Current other receivables | 12.04 | 20.30 | 82.64 |
| Short term receivables total | 12.04 | 20.30 | 89.87 |
| Balance sheet total (assets) | 12.04 | 20.30 | 89.87 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | -1 403.95 | -1 392.50 | -1 416.76 |
| Profit of the financial year | 11.45 | -24.26 | 37.61 |
| Shareholders equity total | -1 267.50 | -1 291.76 | -1 254.15 |
| Non-current liabilities total | |||
| Current trade creditors | 8.69 | 8.77 | 7.42 |
| Current owed to group member | 1 270.85 | 1 303.30 | 1 336.61 |
| Other non-interest bearing current liabilities | 0.00 | -0.00 | |
| Current liabilities total | 1 279.53 | 1 312.06 | 1 344.03 |
| Balance sheet total (liabilities) | 12.04 | 20.30 | 89.87 |
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.