Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -0.63 | -0.63 | |
| Gross profit | -0.68 | -0.63 | -0.63 |
| EBIT | -0.68 | -0.63 | -0.63 |
| Net income from associates (fin.) | -62.97 | ||
| Pre-tax profit | -0.68 | -0.63 | -63.59 |
| Net earnings | -0.68 | -0.63 | -63.59 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Participating interests | 80.05 | 80.05 | 17.08 |
| Investments total | 80.05 | 80.05 | 17.08 |
| Long term receivables total | |||
| Inventories total | |||
| Current owed by particip. interest comp. | 4.74 | 4.74 | 4.74 |
| Short term receivables total | 4.74 | 4.74 | 4.74 |
| Balance sheet total (assets) | 84.79 | 84.79 | 21.82 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 |
| Retained earnings | 2.14 | 1.47 | 0.84 |
| Profit of the financial year | -0.68 | -0.63 | -63.59 |
| Shareholders equity total | 81.47 | 80.84 | 17.25 |
| Non-current liabilities total | |||
| Current trade creditors | 0.63 | 0.63 | 0.63 |
| Other non-interest bearing current liabilities | 2.70 | 3.32 | 3.95 |
| Current liabilities total | 3.32 | 3.95 | 4.57 |
| Balance sheet total (liabilities) | 84.79 | 84.79 | 21.82 |
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.