Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -65.46 | -7.52 |
| Employee benefit expenses | -45.00 | |
| Total depreciation | - 125.00 | - 253.36 |
| EBIT | - 233.46 | - 260.88 |
| Other financial expenses | -0.01 | -0.00 |
| Pre-tax profit | - 233.47 | - 260.88 |
| Net earnings | - 233.47 | - 260.88 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 253.36 | |
| Tangible assets total | 253.36 | |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.59 | |
| Short term receivables total | 0.59 | |
| Cash and bank deposits | 0.05 | |
| Cash and cash equivalents | 0.05 | |
| Balance sheet total (assets) | 253.36 | 0.64 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -2.00 | - 235.47 |
| Profit of the financial year | - 233.47 | - 260.88 |
| Shareholders equity total | - 185.47 | - 446.35 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 0.21 | |
| Current owed to participating | 436.09 | 446.98 |
| Other non-interest bearing current liabilities | 2.53 | |
| Current liabilities total | 438.83 | 446.98 |
| Balance sheet total (liabilities) | 253.36 | 0.64 |
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.