Income statement (kDKK)
| 2016 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | ||
| EBIT | ||
| Income from other inv. held as non-curr. assets | -5.91 | -2.47 |
| Pre-tax profit | -5.91 | -2.47 |
| Net earnings | -5.91 | -2.47 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Holdings in group member companies | 48.83 | 48.83 | 46.37 |
| Investments total | 48.83 | 48.83 | 46.37 |
| Long term receivables total | |||
| Inventories total | |||
| Current deferred tax assets | 0.50 | 0.50 | 0.50 |
| Short term receivables total | 0.50 | 0.50 | 0.50 |
| Balance sheet total (assets) | 49.33 | 49.33 | 46.87 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 |
| Retained earnings | -9.35 | -15.26 | -15.26 |
| Profit of the financial year | -5.91 | -2.47 | |
| Shareholders equity total | 44.74 | 44.74 | 42.27 |
| Non-current liabilities total | |||
| Current owed to group member | 2.60 | 2.60 | 2.60 |
| Other non-interest bearing current liabilities | 2.00 | 2.00 | 2.00 |
| Current liabilities total | 4.60 | 4.60 | 4.60 |
| Balance sheet total (liabilities) | 49.33 | 49.33 | 46.87 |
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.