Income statement (kDKK)
| 2016 | 2017 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | ||||
| Other operating expenses | -1.00 | -1.00 | -3.00 | -7.00 |
| EBIT | -1.00 | -1.00 | -3.00 | -7.00 |
| Pre-tax profit | -1.00 | -1.00 | -3.00 | -3.00 |
| Income taxes | -2.00 | |||
| Net earnings | -1.00 | -1.00 | -3.00 | -5.00 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 500.00 | 499.00 | 499.00 | 495.00 | 490.00 |
| Short term receivables total | 500.00 | 499.00 | 499.00 | 495.00 | 490.00 |
| Balance sheet total (assets) | 500.00 | 499.00 | 499.00 | 495.00 | 490.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | -1.00 | -2.00 | -2.00 | -5.00 | |
| Profit of the financial year | -1.00 | -1.00 | -3.00 | -5.00 | |
| Shareholders equity total | 499.00 | 498.00 | 498.00 | 495.00 | 490.00 |
| Non-current liabilities total | |||||
| Current owed to participating | 1.00 | 1.00 | 1.00 | ||
| Current liabilities total | 1.00 | 1.00 | 1.00 | ||
| Balance sheet total (liabilities) | 500.00 | 499.00 | 499.00 | 495.00 | 490.00 |
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.