Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -9.00 | -7.00 | -7.34 |
| Gross profit | -9.00 | -7.00 | -7.34 |
| EBIT | -9.00 | -7.00 | -7.34 |
| Other financial income | 1.00 | 4.00 | 3.33 |
| Pre-tax profit | -8.00 | -3.00 | -4.01 |
| Net earnings | -8.00 | -3.00 | -4.01 |
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. | 8.00 | 8.00 | 7.59 |
| Current other receivables | 39.00 | 36.00 | 33.17 |
| Short term receivables total | 47.00 | 44.00 | 40.76 |
| Balance sheet total (assets) | 47.00 | 44.00 | 40.76 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -8.00 | -10.76 | |
| Profit of the financial year | -8.00 | -3.00 | -4.01 |
| Shareholders equity total | 42.00 | 39.00 | 35.23 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 5.00 | 5.19 |
| Other non-interest bearing current liabilities | 0.34 | ||
| Current liabilities total | 5.00 | 5.00 | 5.53 |
| Balance sheet total (liabilities) | 47.00 | 44.00 | 40.76 |
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.