Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
External services | -4.00 | -4.00 | -4.00 | -4.38 | -4.38 |
Gross profit | -4.00 | -4.00 | -4.00 | -4.38 | -4.38 |
EBIT | -4.00 | -4.00 | -4.00 | -4.38 | -4.38 |
Other financial expenses | -0.40 | ||||
Pre-tax profit | -4.00 | -4.00 | -4.00 | -4.77 | -4.38 |
Income taxes | 1.00 | 1.00 | 1.10 | 1.16 | |
Net earnings | -4.00 | -3.00 | -3.00 | -3.67 | -3.22 |
Assets (kDKK)
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current amounts owed by group member comp. | 2.00 | 4.00 | 4.20 | 0.99 |
Short term receivables total | 2.00 | 4.00 | 4.20 | 0.99 |
Balance sheet total (assets) | 2.00 | 4.00 | 4.20 | 0.99 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Retained earnings | - 111.00 | - 115.00 | - 118.00 | - 121.25 | - 124.92 |
Profit of the financial year | -4.00 | -3.00 | -3.00 | -3.67 | -3.22 |
Shareholders equity total | -35.00 | -38.00 | -41.00 | -44.92 | -48.14 |
Non-current liabilities total | |||||
Current owed to group member | 31.00 | 36.00 | 36.00 | 44.75 | 44.75 |
Other non-interest bearing current liabilities | 4.00 | 4.00 | 9.00 | 4.38 | 4.38 |
Current liabilities total | 35.00 | 40.00 | 45.00 | 49.13 | 49.13 |
Balance sheet total (liabilities) | 2.00 | 4.00 | 4.20 | 0.99 |
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.