Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Other operating income | 24.00 | ||
| Gross profit | -17.64 | -3.84 | 18.98 |
| Costs of management | -3.84 | -5.02 | |
| Total depreciation | -12.00 | -12.00 | |
| EBIT | -29.64 | -15.84 | 18.98 |
| Pre-tax profit | -29.64 | -15.84 | 18.98 |
| Net earnings | -29.64 | -15.84 | 18.98 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Goodwill | 48.00 | 36.00 | |
| Intangible assets total | 48.00 | 36.00 | |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 20.00 | 20.00 | |
| Inventories total | 20.00 | 20.00 | |
| Current owed by particip. interest comp. | 80.00 | ||
| Current other receivables | 0.22 | 0.24 | 1.24 |
| Short term receivables total | 0.22 | 0.24 | 81.24 |
| Cash and bank deposits | 24.14 | 20.29 | 14.27 |
| Cash and cash equivalents | 24.14 | 20.29 | 14.27 |
| Balance sheet total (assets) | 92.36 | 76.52 | 95.51 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -29.64 | -45.48 | |
| Profit of the financial year | -29.64 | -15.84 | 18.98 |
| Shareholders equity total | 20.36 | 4.52 | 23.51 |
| Non-current liabilities total | |||
| Current owed to participating | 70.00 | 70.00 | 70.00 |
| Other non-interest bearing current liabilities | 2.00 | 2.00 | 2.00 |
| Current liabilities total | 72.00 | 72.00 | 72.00 |
| Balance sheet total (liabilities) | 92.36 | 76.52 | 95.51 |
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.