Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | - 148.00 | -1 228.41 | -7.01 | -7.31 |
| EBIT | - 148.00 | -1 228.41 | -7.01 | -7.31 |
| Other financial expenses | -0.00 | -0.84 | -0.82 | |
| Pre-tax profit | - 148.00 | -1 228.41 | -7.85 | -8.13 |
| Income taxes | 217.47 | |||
| Net earnings | - 148.00 | -1 228.41 | -7.85 | 209.34 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 109.00 | |||
| Inventories total | 109.00 | |||
| Current trade debtors | 1 004.00 | |||
| Current amounts owed by group member comp. | 53.00 | 53.22 | ||
| Current other receivables | 122.00 | 0.18 | 1.75 | 1.83 |
| Current deferred tax assets | 217.47 | |||
| Short term receivables total | 1 179.00 | 53.40 | 1.75 | 219.30 |
| Cash and bank deposits | 3.00 | 0.03 | 0.07 | 0.52 |
| Cash and cash equivalents | 3.00 | 0.03 | 0.07 | 0.52 |
| Balance sheet total (assets) | 1 291.00 | 53.43 | 1.82 | 219.82 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 130.00 | 130.00 | 130.00 | 130.00 |
| Retained earnings | 133.00 | -14.99 | - 128.49 | - 136.34 |
| Profit of the financial year | - 148.00 | -1 228.41 | -7.85 | 209.34 |
| Shareholders equity total | 115.00 | -1 113.39 | -6.34 | 203.01 |
| Non-current owed to group member | 7.00 | 8.50 | ||
| Non-current liabilities total | 7.00 | 8.50 | ||
| Current trade creditors | 10.00 | |||
| Other non-interest bearing current liabilities | 1 159.00 | 1 166.82 | 8.16 | 8.32 |
| Current liabilities total | 1 169.00 | 1 166.82 | 8.16 | 8.32 |
| Balance sheet total (liabilities) | 1 291.00 | 53.43 | 1.82 | 219.82 |
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.