Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -15.00 | ||
| Gross profit | -75.00 | - 525.65 | -15.00 |
| Employee benefit expenses | -5.67 | ||
| Total depreciation | - 682.23 | ||
| EBIT | -75.00 | -1 213.55 | -15.00 |
| Other financial expenses | -1.00 | -5.69 | |
| Pre-tax profit | -76.00 | -1 219.24 | -15.00 |
| Income taxes | 17.00 | -16.67 | |
| Net earnings | -59.00 | -1 235.91 | -15.00 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 25.00 | ||
| Tangible assets total | 25.00 | ||
| Investments total | |||
| Non-current other receivables | 47.00 | 52.39 | 81.14 |
| Long term receivables total | 47.00 | 52.39 | 81.14 |
| Inventories total | |||
| Current other receivables | 49.00 | 42.24 | 42.24 |
| Current deferred tax assets | 17.00 | ||
| Short term receivables total | 66.00 | 42.24 | 42.24 |
| Cash and bank deposits | 29.00 | 27.68 | |
| Cash and cash equivalents | 29.00 | 27.68 | |
| Balance sheet total (assets) | 142.00 | 147.30 | 123.38 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | -1 245.03 |
| Retained earnings | -59.12 | ||
| Profit of the financial year | -59.00 | -1 235.91 | -15.00 |
| Shareholders equity total | -9.00 | -1 245.03 | -1 260.03 |
| Non-current liabilities total | |||
| Current trade creditors | 23.00 | 1 109.41 | 1 128.16 |
| Current owed to participating | 124.00 | 252.58 | 224.90 |
| Other non-interest bearing current liabilities | 4.00 | 30.34 | 30.34 |
| Current liabilities total | 151.00 | 1 392.33 | 1 383.41 |
| Balance sheet total (liabilities) | 142.00 | 147.30 | 123.38 |
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.