Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -35.74 | -8.95 | -6.75 | -8.93 |
| EBIT | -35.74 | -8.95 | -6.75 | -8.93 |
| Other financial income | 0.26 | 3.75 | ||
| Other financial expenses | 0.76 | -11.53 | -1.32 | |
| Pre-tax profit | -36.50 | -20.48 | -7.81 | -5.18 |
| Net earnings | -36.50 | -20.48 | -7.81 | -5.18 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 6.83 | 9.03 | 39.98 | 34.96 |
| Short term receivables total | 6.83 | 9.03 | 39.98 | 34.96 |
| Cash and bank deposits | 11.67 | 61.52 | 0.22 | 0.07 |
| Cash and cash equivalents | 11.67 | 61.52 | 0.22 | 0.07 |
| Balance sheet total (assets) | 18.50 | 70.55 | 40.20 | 35.02 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 50.00 | 51.00 | 51.00 | 51.00 |
| Retained earnings | 12.50 | -7.99 | -15.80 | |
| Profit of the financial year | -36.50 | -20.48 | -7.81 | -5.18 |
| Shareholders equity total | 13.50 | 43.01 | 35.20 | 30.02 |
| Non-current liabilities total | ||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 11.00 | |||
| Other non-interest bearing current liabilities | 11.53 | |||
| Current liabilities total | 5.00 | 27.53 | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 18.50 | 70.55 | 40.20 | 35.02 |
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.