Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -21.46 | -22.83 | -8.81 |
| Other operating expenses | -60.90 | ||
| EBIT | -21.46 | -83.72 | -8.81 |
| Other financial expenses | -0.73 | -1.05 | -1.92 |
| Pre-tax profit | -22.19 | -84.78 | -10.72 |
| Net earnings | -22.19 | -84.78 | -10.72 |
Assets (kDKK)
| 2018 | |
|---|---|
| Development expenditure | 60.90 |
| Intangible assets total | 60.90 |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Short term receivables total | |
| Cash and bank deposits | 0.00 |
| Cash and cash equivalents | 0.00 |
| Balance sheet total (assets) | 60.90 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -22.19 | - 106.96 | |
| Profit of the financial year | -22.19 | -84.78 | -10.72 |
| Shareholders equity total | 27.81 | -56.96 | -67.69 |
| Non-current owed to participating | 13.23 | 13.76 | 14.33 |
| Non-current liabilities total | 13.23 | 13.76 | 14.33 |
| Current loans from credit institutions | 0.39 | ||
| Other non-interest bearing current liabilities | 19.86 | 43.20 | 52.97 |
| Current liabilities total | 19.86 | 43.20 | 53.36 |
| Balance sheet total (liabilities) | 60.90 |
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.