Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -10.85 | -48.06 |
| Gross profit | -10.85 | -48.06 |
| EBIT | -10.85 | -48.06 |
| Other financial income | 29.65 | 47.22 |
| Other financial expenses | -0.18 | |
| Pre-tax profit | 18.80 | -1.02 |
| Income taxes | -4.14 | |
| Net earnings | 14.67 | -1.02 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 1 828.80 | 76.02 | 63.64 |
| Short term receivables total | 1 828.80 | 76.02 | 63.64 |
| Cash and bank deposits | 1.13 | ||
| Cash and cash equivalents | 1.13 | ||
| Balance sheet total (assets) | 1 828.80 | 77.15 | 63.64 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Other reserves | 14.67 | 14.67 | 13.64 |
| Retained earnings | -14.67 | ||
| Profit of the financial year | 14.67 | -1.02 | |
| Shareholders equity total | 64.67 | 63.64 | 63.64 |
| Non-current liabilities total | |||
| Current trade creditors | 10.00 | 9.20 | |
| Short-term deferred tax liabilities | 4.14 | 4.30 | |
| Other non-interest bearing current liabilities | 1 750.00 | ||
| Current liabilities total | 1 764.14 | 13.50 | |
| Balance sheet total (liabilities) | 1 828.80 | 77.15 | 63.64 |
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.