Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -21.00 | -6.00 | -33.70 | -21.78 |
| EBIT | -21.00 | -6.00 | -33.70 | -21.78 |
| Other financial income | 557.00 | 111.00 | 119.14 | 127.49 |
| Other financial expenses | - 298.00 | -4.00 | -11.82 | -6.28 |
| Net income from associates (fin.) | - 185.00 | - 140.00 | - 139.46 | - 153.37 |
| Pre-tax profit | 53.00 | -39.00 | -65.83 | -53.94 |
| Income taxes | -55.00 | -22.00 | -16.20 | -21.87 |
| Net earnings | -2.00 | -61.00 | -82.03 | -75.81 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current amounts owed by group member comp. | 414.00 | 370.00 | 398.69 | 371.01 |
| Short term receivables total | 414.00 | 370.00 | 398.69 | 371.01 |
| Balance sheet total (assets) | 414.00 | 370.00 | 398.69 | 371.01 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 129.00 | 136.00 | 148.83 | 43.30 |
| Profit of the financial year | -2.00 | -61.00 | -82.03 | -75.81 |
| Shareholders equity total | 252.00 | 200.00 | 191.80 | 92.49 |
| Non-current liabilities total | ||||
| Current owed to group member | 105.00 | 143.00 | 139.41 | 228.74 |
| Short-term deferred tax liabilities | 52.00 | 22.00 | 62.98 | 45.29 |
| Other non-interest bearing current liabilities | 5.00 | 5.00 | 4.50 | 4.50 |
| Current liabilities total | 162.00 | 170.00 | 206.89 | 278.52 |
| Balance sheet total (liabilities) | 414.00 | 370.00 | 398.69 | 371.01 |
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.