Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | -14.30 | -4.33 | -3.23 | -1.20 |
| Gross profit | -14.30 | -4.33 | -3.23 | -1.20 |
| EBIT | -14.30 | -4.33 | -3.23 | -1.20 |
| Pre-tax profit | -14.30 | -4.33 | -3.23 | -1.20 |
| Income taxes | 14.30 | |||
| Net earnings | -4.33 | -3.23 | -1.20 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Goodwill | 1.73 | 1.73 | ||
| Intangible assets total | 1.73 | 1.73 | ||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 6.04 | 6.04 | 6.04 | 6.04 |
| Inventories total | 6.04 | 6.04 | 6.04 | 6.04 |
| Short term receivables total | ||||
| Cash and bank deposits | 4.09 | 1.86 | 2.24 | 1.04 |
| Cash and cash equivalents | 4.09 | 1.86 | 2.24 | 1.04 |
| Balance sheet total (assets) | 11.86 | 9.63 | 8.28 | 7.08 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 22.00 | 22.00 | 27.79 | 27.79 |
| Other reserves | -0.06 | -0.14 | ||
| Retained earnings | -10.08 | -10.08 | -16.28 | -19.51 |
| Profit of the financial year | -4.33 | -3.23 | -1.20 | |
| Shareholders equity total | 11.86 | 7.45 | 8.28 | 7.08 |
| Non-current liabilities total | ||||
| Current trade creditors | 2.17 | |||
| Current liabilities total | 2.17 | |||
| Balance sheet total (liabilities) | 11.86 | 9.63 | 8.28 | 7.08 |
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.