Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 136.99 | 2.98 |
| External services | - 120.24 | -2.07 |
| Gross profit | 16.75 | 0.91 |
| Social security expenses | -0.37 | |
| EBIT | 16.38 | 0.91 |
| Other financial expenses | -0.33 | -31.57 |
| Pre-tax profit | 16.05 | -30.66 |
| Net earnings | 16.05 | -30.66 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 33.81 | 13.27 |
| Cash and cash equivalents | 33.81 | 13.27 |
| Balance sheet total (assets) | 33.81 | 13.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -35.02 | -22.46 |
| Profit of the financial year | 16.05 | -30.66 |
| Shareholders equity total | 31.04 | -3.12 |
| Non-current liabilities total | ||
| Current owed to group member | 5.20 | |
| Other non-interest bearing current liabilities | 2.78 | 11.20 |
| Current liabilities total | 2.78 | 16.40 |
| Balance sheet total (liabilities) | 33.81 | 13.27 |
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.