Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -12.00 | -12.00 | |
| Gross profit | -14.42 | -12.00 | -12.00 |
| EBIT | -14.42 | -12.00 | -12.00 |
| Other financial expenses | -0.89 | ||
| Pre-tax profit | -14.42 | -12.89 | -12.00 |
| Income taxes | 3.17 | -1.97 | 2.71 |
| Net earnings | -11.25 | -14.87 | -9.29 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 0.79 | 1.16 | |
| Current other receivables | 41.83 | ||
| Current deferred tax assets | 3.17 | 0.40 | 2.75 |
| Short term receivables total | 45.00 | 1.20 | 3.91 |
| Cash and bank deposits | 28.94 | 16.94 | |
| Cash and cash equivalents | 28.94 | 16.94 | |
| Balance sheet total (assets) | 45.00 | 30.13 | 20.85 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -11.25 | -26.12 | |
| Profit of the financial year | -11.25 | -14.87 | -9.29 |
| Shareholders equity total | 38.75 | 23.88 | 14.60 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 6.25 | 6.25 | 6.25 |
| Current liabilities total | 6.25 | 6.25 | 6.25 |
| Balance sheet total (liabilities) | 45.00 | 30.13 | 20.85 |
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.