Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Other operating income | 1 250.00 | ||
| External services | - 128.52 | - 207.64 | - 507.92 |
| Gross profit | - 128.52 | - 207.64 | 742.08 |
| EBIT | - 128.52 | - 207.64 | 742.08 |
| Pre-tax profit | - 128.52 | - 207.64 | 742.08 |
| Income taxes | 27.22 | 45.68 | - 163.26 |
| Net earnings | - 101.30 | - 161.96 | 578.83 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible rights | 0.00 | 0.00 | |
| Intangible assets total | 0.00 | 0.00 | |
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 7.45 | 781.12 | |
| Current other receivables | 29.18 | 76.29 | |
| Short term receivables total | 29.18 | 83.74 | 781.12 |
| Balance sheet total (assets) | 29.18 | 83.74 | 781.12 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 60.00 | 60.00 |
| Retained earnings | -10.00 | 178.70 | 16.74 |
| Profit of the financial year | - 101.30 | - 161.96 | 578.83 |
| Shareholders equity total | -61.30 | 76.74 | 655.56 |
| Non-current liabilities total | |||
| Current trade creditors | 7.00 | 7.00 | 12.00 |
| Current owed to group member | 78.68 | ||
| Other non-interest bearing current liabilities | 4.80 | 113.56 | |
| Current liabilities total | 90.48 | 7.00 | 125.56 |
| Balance sheet total (liabilities) | 29.18 | 83.74 | 781.12 |
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.