Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 18.34 | ||
| External services | -5.87 | -19.02 | -2.38 |
| Gross profit | -5.87 | -0.68 | -2.38 |
| EBIT | -5.87 | -0.68 | -2.38 |
| Other financial expenses | -0.00 | -4.68 | |
| Pre-tax profit | -5.88 | -5.36 | -2.38 |
| Net earnings | -5.88 | -5.36 | -2.38 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.00 | 0.00 |
| Short term receivables total | 0.00 | 0.00 |
| Cash and bank deposits | 7.14 | 4.77 |
| Cash and cash equivalents | 7.14 | 4.77 |
| Balance sheet total (assets) | 7.14 | 4.77 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Retained earnings | -5.88 | -11.23 | |
| Profit of the financial year | -5.88 | -5.36 | -2.38 |
| Shareholders equity total | -5.88 | -11.23 | -13.61 |
| Non-current loans from credit institutions | -6.00 | ||
| Non-current liabilities total | -6.00 | ||
| Other non-interest bearing current liabilities | 11.87 | 18.37 | 18.37 |
| Current liabilities total | 11.87 | 18.37 | 18.37 |
| Balance sheet total (liabilities) | 7.14 | 4.77 |
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.