Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -29.53 | -32.86 | 14.24 |
| EBIT | -29.53 | -32.86 | 14.24 |
| Other financial expenses | -0.02 | ||
| Pre-tax profit | -29.53 | -32.87 | 14.24 |
| Net earnings | -29.53 | -32.87 | 14.24 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 32.05 | 9.18 | 8.69 |
| Cash and cash equivalents | 32.05 | 9.18 | 8.69 |
| Balance sheet total (assets) | 32.05 | 9.18 | 8.69 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.01 | 0.01 | 0.01 |
| Other reserves | 3.56 | ||
| Retained earnings | -29.53 | -65.96 | |
| Profit of the financial year | -29.53 | -32.87 | 14.24 |
| Shareholders equity total | -29.52 | -62.39 | -48.15 |
| Non-current liabilities total | |||
| Current owed to participating | 55.32 | 55.32 | 52.84 |
| Other non-interest bearing current liabilities | 6.25 | 16.25 | 4.00 |
| Current liabilities total | 61.57 | 71.57 | 56.84 |
| Balance sheet total (liabilities) | 32.05 | 9.18 | 8.69 |
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.