Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -3.81 | -16.51 | |
| Gross profit | -5.47 | -3.81 | -16.51 |
| EBIT | -5.47 | -3.81 | -16.51 |
| Other financial expenses | -0.01 | ||
| Pre-tax profit | -5.48 | -3.81 | -16.51 |
| Net earnings | -5.48 | -3.81 | -16.51 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 0.67 | 0.67 | 0.67 |
| Short term receivables total | 0.67 | 0.67 | 0.67 |
| Cash and bank deposits | 9.54 | 5.03 | 15.00 |
| Cash and cash equivalents | 9.54 | 5.03 | 15.00 |
| Balance sheet total (assets) | 10.21 | 5.70 | 15.67 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 12.00 | 12.00 | 12.00 |
| Other reserves | 15.00 | ||
| Retained earnings | -2.49 | 5.18 | |
| Profit of the financial year | -5.48 | -3.81 | -16.51 |
| Shareholders equity total | 6.52 | 5.70 | 15.67 |
| Non-current liabilities total | |||
| Current trade creditors | 2.99 | ||
| Other non-interest bearing current liabilities | 0.69 | ||
| Current liabilities total | 3.69 | ||
| Balance sheet total (liabilities) | 10.21 | 5.70 | 15.67 |
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.