Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 4.59 | 5.25 | - 111.53 |
| EBIT | 4.59 | 5.25 | -11.53 |
| Other financial expenses | -1.90 | ||
| Pre-tax profit | 4.59 | 5.25 | - 113.44 |
| Net earnings | 4.59 | 5.25 | - 113.44 |
Assets (kDKK)
| 2016 | 2017 | |
|---|---|---|
| Intangible assets total | ||
| Buildings | 60.00 | 60.00 |
| Tangible assets total | 60.00 | 60.00 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Balance sheet total (assets) | 60.00 | 60.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 403.06 | - 398.47 | - 393.22 |
| Profit of the financial year | 4.59 | 5.25 | - 113.44 |
| Shareholders equity total | - 273.47 | - 268.22 | - 381.66 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 4.45 | 10.66 | 0.01 |
| Current trade creditors | 6.00 | 6.00 | 3.40 |
| Other non-interest bearing current liabilities | 323.02 | 311.56 | 378.25 |
| Current liabilities total | 333.47 | 328.22 | 381.66 |
| Balance sheet total (liabilities) | 60.00 | 60.00 |
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.