Income statement (kDKK)
| 2018 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -4.88 | |
| Gross profit | -4.88 | |
| EBIT | -4.88 | |
| Reduction non-current investment assets | -44.45 | |
| Pre-tax profit | -4.88 | -44.45 |
| Income taxes | 1.07 | |
| Net earnings | -3.81 | -44.45 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current other receivables | 45.00 | 45.00 | 0.55 |
| Deferred tax assets | 1.07 | 1.07 | 1.07 |
| Long term receivables total | 46.07 | 46.07 | 1.62 |
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 0.12 | 0.12 | 0.12 |
| Cash and cash equivalents | 0.12 | 0.12 | 0.12 |
| Balance sheet total (assets) | 46.19 | 46.19 | 1.74 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -3.81 | -3.81 | |
| Profit of the financial year | -3.81 | -44.45 | |
| Shareholders equity total | 46.19 | 46.19 | 1.74 |
| Non-current liabilities total | |||
| Current liabilities total | |||
| Balance sheet total (liabilities) | 46.19 | 46.19 | 1.74 |
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.