Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -13.29 | -6.35 | -4.57 | -4.15 |
| EBIT | -13.29 | -6.35 | -4.57 | -4.15 |
| Other financial expenses | -1.08 | |||
| Pre-tax profit | -14.37 | -6.35 | -4.57 | -4.15 |
| Net earnings | -14.37 | -6.35 | -4.57 | -4.15 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 0.34 | 0.34 | 0.42 | |
| Short term receivables total | 0.34 | 0.34 | 0.42 | |
| Cash and bank deposits | 29.98 | 23.63 | 18.90 | 15.26 |
| Cash and cash equivalents | 29.98 | 23.63 | 18.90 | 15.26 |
| Balance sheet total (assets) | 30.32 | 23.97 | 19.32 | 15.26 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 |
| Share premium account | 840.00 | 840.00 | 840.00 | 840.00 |
| Retained earnings | - 864.40 | - 878.78 | - 885.13 | - 889.69 |
| Profit of the financial year | -14.37 | -6.35 | -4.57 | -4.15 |
| Shareholders equity total | 21.22 | 14.87 | 10.31 | 6.16 |
| Non-current liabilities total | ||||
| Current trade creditors | 9.10 | 9.10 | 9.01 | 8.60 |
| Other non-interest bearing current liabilities | 0.50 | |||
| Current liabilities total | 9.10 | 9.10 | 9.01 | 9.10 |
| Balance sheet total (liabilities) | 30.32 | 23.97 | 19.32 | 15.26 |
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.