Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.00 | -3.00 | -3.00 | -3.00 | -2.50 |
| EBIT | -3.10 | -3.00 | -3.00 | -3.00 | -2.50 |
| Pre-tax profit | -3.00 | -3.00 | -3.00 | -3.00 | -2.50 |
| Income taxes | 1.00 | 1.00 | 1.00 | 1.00 | 0.55 |
| Net earnings | -2.00 | -2.00 | -2.00 | -2.00 | -1.95 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 8.00 | 8.00 | 9.00 | 9.00 | 9.89 |
| Current deferred tax assets | 1.00 | 1.00 | 1.00 | 1.00 | 0.55 |
| Short term receivables total | 9.00 | 9.00 | 10.00 | 10.00 | 10.44 |
| Balance sheet total (assets) | 9.00 | 9.00 | 10.00 | 10.00 | 10.44 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | - 379.00 | - 381.00 | - 383.00 | - 385.00 | - 387.26 |
| Profit of the financial year | -2.00 | -2.00 | -2.00 | -2.00 | -1.95 |
| Shareholders equity total | - 181.00 | - 183.00 | - 185.00 | - 187.00 | - 189.21 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 176.00 | 176.10 | |||
| Other non-interest bearing current liabilities | 14.00 | 15.90 | 195.00 | 197.00 | 199.65 |
| Current liabilities total | 190.00 | 192.00 | 195.00 | 197.00 | 199.65 |
| Balance sheet total (liabilities) | 9.00 | 9.00 | 10.00 | 10.00 | 10.44 |
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.