Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| External services | -3.06 | -3.25 | -2.38 | -4.75 |
| Gross profit | -3.06 | -3.25 | -2.38 | -4.75 |
| EBIT | -3.06 | -3.25 | -2.38 | -4.75 |
| Pre-tax profit | -3.06 | -3.25 | -2.38 | -4.75 |
| Net earnings | -3.06 | -3.25 | -2.38 | -4.75 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 296.62 | 273.37 | 250.99 | 228.62 |
| Cash and cash equivalents | 296.62 | 273.37 | 250.99 | 228.62 |
| Balance sheet total (assets) | 296.62 | 273.37 | 250.99 | 228.62 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 20.00 | 20.00 | 20.00 | 20.00 |
| Other reserves | 18.80 | 18.80 | 18.80 | 18.80 |
| Retained earnings | 60.88 | 37.82 | 14.57 | -7.81 |
| Profit of the financial year | -3.06 | -3.25 | -2.38 | -4.75 |
| Shareholders equity total | 296.62 | 273.37 | 250.99 | 226.24 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 2.38 | |||
| Current liabilities total | 2.38 | |||
| Balance sheet total (liabilities) | 296.62 | 273.37 | 250.99 | 228.62 |
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.