Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Other operating income | 0.00 | |||
| External services | -5.06 | -4.69 | ||
| Gross profit | -5.06 | -4.69 | 11.50 | -4.85 |
| EBIT | -5.06 | -4.69 | 11.50 | -4.85 |
| Other financial income | 16.89 | 0.13 | ||
| Pre-tax profit | 11.83 | -4.69 | 11.50 | -4.72 |
| Net earnings | 11.83 | -4.69 | 11.50 | -4.72 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 0.22 | 0.22 | 0.22 | 0.22 |
| Cash and cash equivalents | 0.22 | 0.22 | 0.22 | 0.22 |
| Balance sheet total (assets) | 0.22 | 0.22 | 0.22 | 0.22 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 102.30 | -90.47 | -95.16 | -83.66 |
| Profit of the financial year | 11.83 | -4.69 | 11.50 | -4.72 |
| Shareholders equity total | -10.47 | -15.16 | -3.66 | -8.38 |
| Non-current liabilities total | ||||
| Current trade creditors | 5.00 | 3.75 | 3.88 | 3.00 |
| Other non-interest bearing current liabilities | 5.69 | 11.63 | 5.60 | |
| Current liabilities total | 10.69 | 15.38 | 3.88 | 8.60 |
| Balance sheet total (liabilities) | 0.22 | 0.22 | 0.22 | 0.22 |
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.