Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -5.00 | -24.28 | -37.10 | -5.85 | -5.85 |
EBIT | -5.00 | -24.28 | -37.10 | -5.85 | -5.85 |
Other financial income | 2.87 | 2.73 | 0.92 | 0.79 | -1.00 |
Other financial expenses | -0.07 | -12.64 | |||
Pre-tax profit | -2.13 | -21.62 | -48.82 | -5.06 | -6.85 |
Net earnings | -2.13 | -21.62 | -48.82 | -5.06 | -6.85 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Non-current loans receivable | 33.67 | 35.32 | 23.52 | 24.31 | 23.31 |
Long term receivables total | 33.67 | 35.32 | 23.52 | 24.31 | 23.31 |
Inventories total | |||||
Current deferred tax assets | 0.24 | ||||
Short term receivables total | 0.24 | ||||
Cash and bank deposits | 0.41 | 1.41 | 2.31 | 1.46 | 0.61 |
Cash and cash equivalents | 0.41 | 1.41 | 2.31 | 1.46 | 0.61 |
Balance sheet total (assets) | 34.08 | 36.97 | 25.83 | 25.77 | 23.92 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
Retained earnings | -3 290.71 | -3 292.84 | -3 314.46 | -3 363.28 | -3 368.34 |
Profit of the financial year | -2.13 | -21.62 | -48.82 | -5.06 | -6.85 |
Shareholders equity total | -3 092.84 | -3 114.46 | -3 163.28 | -3 168.34 | -3 175.19 |
Non-current liabilities total | |||||
Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
Other non-interest bearing current liabilities | 3 121.92 | 3 146.43 | 3 184.11 | 3 189.12 | 3 194.12 |
Current liabilities total | 3 126.92 | 3 151.43 | 3 189.12 | 3 194.12 | 3 199.11 |
Balance sheet total (liabilities) | 34.08 | 36.97 | 25.83 | 25.77 | 23.92 |
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.