Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -44.00 | -16.00 | -15.00 | -10.00 | -89.67 |
| Total depreciation | - 216.00 | ||||
| EBIT | -44.00 | - 232.00 | -15.00 | -10.00 | -89.67 |
| Other financial expenses | -2.34 | ||||
| Pre-tax profit | -44.00 | - 232.00 | -15.00 | -10.00 | -92.00 |
| Income taxes | 23.45 | ||||
| Net earnings | -44.00 | - 232.00 | -15.00 | -10.00 | -68.55 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Development expenditure | 216.00 | ||||
| Intangible assets total | 216.00 | ||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 2.00 | 2.00 | 3.52 | ||
| Current deferred tax assets | 23.45 | ||||
| Short term receivables total | 2.00 | 2.00 | 26.97 | ||
| Cash and bank deposits | 46.00 | 30.00 | 13.00 | 3.00 | 11.47 |
| Cash and cash equivalents | 46.00 | 30.00 | 13.00 | 3.00 | 11.47 |
| Balance sheet total (assets) | 262.00 | 30.00 | 15.00 | 5.00 | 38.44 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 100.00 | ||||
| Other reserves | 216.00 | ||||
| Retained earnings | - 216.00 | 56.00 | - 176.00 | - 191.00 | - 201.16 |
| Profit of the financial year | -44.00 | - 232.00 | -15.00 | -10.00 | -68.55 |
| Shareholders equity total | 106.00 | - 126.00 | - 141.00 | - 151.00 | - 219.71 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Current owed to group member | 82.39 | ||||
| Other non-interest bearing current liabilities | 150.00 | 150.00 | 150.00 | 150.00 | 169.76 |
| Current liabilities total | 156.00 | 156.00 | 156.00 | 156.00 | 258.15 |
| Balance sheet total (liabilities) | 262.00 | 30.00 | 15.00 | 5.00 | 38.44 |
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.