Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -5.00 | -5.00 |
| EBIT | -5.00 | -5.00 |
| Other financial expenses | -1.91 | 1.82 |
| Net income from associates (fin.) | 1.84 | |
| Pre-tax profit | -6.91 | -1.34 |
| Net earnings | -6.91 | -1.34 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 1.84 | |
| Investments total | 1.84 | |
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 0.00 | 0.00 |
| Cash and cash equivalents | 0.00 | 0.00 |
| Balance sheet total (assets) | 0.00 | 1.84 |
Equity and liabilities (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 1.84 | |
| Retained earnings | -8.75 | |
| Profit of the financial year | -6.91 | -1.34 |
| Shareholders equity total | -6.91 | -8.25 |
| Non-current liabilities total | ||
| Current trade creditors | 5.00 | 5.00 |
| Other non-interest bearing current liabilities | 1.91 | 5.09 |
| Current liabilities total | 6.91 | 10.09 |
| Balance sheet total (liabilities) | 0.00 | 1.84 |
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.