Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -8.17 | -11.25 |
| EBIT | -8.17 | -11.25 |
| Other financial expenses | -77.36 | -17.80 |
| Net income from associates (fin.) | -17.00 | |
| Pre-tax profit | -85.53 | -46.05 |
| Net earnings | -85.53 | -46.05 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Participating interests | 17.00 | |
| Investments total | 17.00 | |
| Long term receivables total | ||
| Inventories total | ||
| Current owed by particip. interest comp. | 37.00 | |
| Short term receivables total | 37.00 | |
| Cash and bank deposits | 117.23 | 125.18 |
| Cash and cash equivalents | 117.23 | 125.18 |
| Balance sheet total (assets) | 171.23 | 125.18 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 183.42 | 183.42 |
| Retained earnings | -85.53 | |
| Profit of the financial year | -85.53 | -46.05 |
| Shareholders equity total | 97.89 | 51.84 |
| Non-current liabilities total | ||
| Current owed to participating | 68.34 | 68.34 |
| Other non-interest bearing current liabilities | 5.00 | 5.00 |
| Current liabilities total | 73.34 | 73.34 |
| Balance sheet total (liabilities) | 171.23 | 125.18 |
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.