Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -2.63 | -1.85 | |
| EBIT | -2.63 | -1.85 | |
| Other financial expenses | -1.42 | -5.33 | |
| Pre-tax profit | -4.04 | -7.18 | |
| Income taxes | -9.66 | 222.84 | |
| Net earnings | -4.04 | -16.84 | 222.84 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-curr. owed by particip. interest comp. | 210.85 | 210.85 | 210.85 |
| Long term receivables total | 210.85 | 210.85 | 210.85 |
| Inventories total | |||
| Current other receivables | 9.66 | ||
| Short term receivables total | 9.66 | ||
| Cash and bank deposits | 0.23 | 0.28 | 1.28 |
| Cash and cash equivalents | 0.23 | 0.28 | 1.28 |
| Balance sheet total (assets) | 220.74 | 211.13 | 212.13 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 182.97 | 182.97 | 182.97 |
| Retained earnings | - 235.44 | - 239.49 | - 271.32 |
| Profit of the financial year | -4.04 | -16.84 | 222.84 |
| Shareholders equity total | -56.52 | -73.36 | 134.48 |
| Non-current liabilities total | |||
| Current trade creditors | 40.33 | ||
| Current owed to participating | 10.68 | 11.68 | 12.68 |
| Short-term deferred tax liabilities | 7.03 | ||
| Other non-interest bearing current liabilities | 219.22 | 272.81 | 64.96 |
| Current liabilities total | 277.26 | 284.49 | 77.65 |
| Balance sheet total (liabilities) | 220.74 | 211.13 | 212.13 |
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.