Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | -33.94 | -34.67 | |
| Gross profit | -33.94 | -34.67 | |
| EBIT | -33.94 | -33.94 | -34.67 |
| Other financial expenses | -0.73 | -0.73 | |
| Pre-tax profit | -34.67 | -34.67 | -34.67 |
| Net earnings | -34.67 | -34.67 | -34.67 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 14.61 | 14.61 | 14.61 |
| Inventories total | 14.61 | 14.61 | 14.61 |
| Short term receivables total | |||
| Cash and bank deposits | 0.24 | 0.24 | 0.24 |
| Cash and cash equivalents | 0.24 | 0.24 | 0.24 |
| Balance sheet total (assets) | 14.85 | 14.85 | 14.85 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 |
| Retained earnings | 34.67 | 34.67 | 34.67 |
| Profit of the financial year | -34.67 | -34.67 | -34.67 |
| Shareholders equity total | 1.00 | 1.00 | 1.00 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 13.85 | 13.85 | 13.85 |
| Current liabilities total | 13.85 | 13.85 | 13.85 |
| Balance sheet total (liabilities) | 14.85 | 14.85 | 14.85 |
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.