Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -7.71 | -7.68 | -6.27 | -6.26 |
| EBIT | -7.71 | -7.68 | -6.27 | -6.26 |
| Other financial expenses | -0.81 | |||
| Pre-tax profit | -8.51 | -7.68 | -6.27 | -6.26 |
| Net earnings | -8.51 | -7.68 | -6.27 | -6.26 |
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 | 9.83 | 2.15 | 2.13 | 2.11 |
| Cash and cash equivalents | 9.83 | 2.15 | 2.13 | 2.11 |
| Balance sheet total (assets) | 9.83 | 2.15 | 2.13 | 2.11 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 | 600.00 |
| Retained earnings | - 611.39 | - 619.91 | - 627.59 | - 633.86 |
| Profit of the financial year | -8.51 | -7.68 | -6.27 | -6.26 |
| Shareholders equity total | -19.91 | -27.59 | -33.86 | -40.12 |
| Non-current liabilities total | ||||
| Current trade creditors | 7.50 | 7.50 | 7.50 | 7.50 |
| Current owed to participating | 22.24 | 22.24 | 22.24 | 22.24 |
| Other non-interest bearing current liabilities | 6.25 | 12.50 | ||
| Current liabilities total | 29.74 | 29.74 | 35.99 | 42.24 |
| Balance sheet total (liabilities) | 9.83 | 2.15 | 2.13 | 2.11 |
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.