Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | - 300.00 | - 143.72 | - 367.56 | -59.46 | -1.26 |
| Gross profit | - 300.00 | - 143.72 | - 367.56 | -59.46 | -1.26 |
| EBIT | - 300.00 | - 143.72 | - 367.56 | -59.46 | -1.26 |
| Other financial expenses | -57.47 | 7.11 | |||
| Income from other inv. held as non-curr. assets | 360.00 | ||||
| Pre-tax profit | 2.53 | - 143.72 | - 367.56 | -59.46 | 5.85 |
| Net earnings | 2.53 | - 143.72 | - 367.56 | -59.46 | 5.85 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Goodwill | 300.00 | 300.00 | 439.51 | 439.51 | 439.60 |
| Intangible assets total | 300.00 | 300.00 | 439.51 | 439.51 | 439.60 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 2.53 | 460.50 | 92.92 | 20.90 | 26.66 |
| Cash and cash equivalents | 2.53 | 460.50 | 92.92 | 20.90 | 26.66 |
| Balance sheet total (assets) | 302.53 | 760.50 | 532.44 | 460.42 | 466.27 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 900.00 | 900.00 | 900.00 | 900.00 |
| Other reserves | 2.56 | ||||
| Retained earnings | 1.66 | - 380.12 | - 439.58 | ||
| Profit of the financial year | 2.53 | - 143.72 | - 367.56 | -59.46 | 5.85 |
| Shareholders equity total | 302.53 | 760.50 | 532.44 | 460.42 | 466.27 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 302.53 | 760.50 | 532.44 | 460.42 | 466.27 |
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.