Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17.34 | -0.69 | 13.80 | -2.10 | 1.80 |
| EBIT | 17.34 | -0.69 | 13.80 | -2.10 | 1.80 |
| Pre-tax profit | 17.34 | -0.69 | 13.80 | -2.10 | 1.80 |
| Net earnings | 17.34 | -0.69 | 13.80 | -2.10 | 1.80 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.72 | 2.49 | 2.52 | ||
| Short term receivables total | 0.72 | 2.49 | 2.52 | ||
| Cash and bank deposits | 24.58 | 122.69 | 41.74 | 35.12 | 92.89 |
| Cash and cash equivalents | 24.58 | 122.69 | 41.74 | 35.12 | 92.89 |
| Balance sheet total (assets) | 24.58 | 123.41 | 41.74 | 37.61 | 95.41 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 109.36 | -92.02 | -92.71 | -78.91 | -81.01 |
| Profit of the financial year | 17.34 | -0.69 | 13.80 | -2.10 | 1.80 |
| Shareholders equity total | -12.02 | -12.71 | 1.09 | -1.01 | 0.79 |
| Non-current liabilities total | |||||
| Current trade creditors | 4.00 | 4.00 | 4.00 | 4.00 | |
| Other non-interest bearing current liabilities | 32.60 | 132.12 | 36.65 | 34.62 | 94.62 |
| Current liabilities total | 36.60 | 136.12 | 40.65 | 38.62 | 94.62 |
| Balance sheet total (liabilities) | 24.58 | 123.41 | 41.74 | 37.61 | 95.41 |
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.