Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 265.32 | |||
| Gross profit | -6.64 | 7.39 | -62.53 | -60.68 |
| Employee benefit expenses | -22.20 | -73.96 | - 118.67 | -0.38 |
| EBIT | -28.84 | -66.57 | - 181.20 | -60.30 |
| Other financial expenses | -0.27 | -0.02 | ||
| Pre-tax profit | -28.84 | -66.84 | - 181.22 | -60.30 |
| Net earnings | -28.84 | -66.84 | - 181.22 | -60.30 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 5.00 | 110.42 | 110.42 | 110.42 |
| Inventories total | 5.00 | 110.42 | 110.42 | 110.42 |
| Current trade debtors | 29.18 | 19.38 | ||
| Prepayments and accrued income | 3.01 | |||
| Current other receivables | 85.26 | 3.65 | 11.48 | |
| Short term receivables total | 88.28 | 32.82 | 30.85 | |
| Cash and bank deposits | 19.49 | 71.29 | 1.71 | 3.70 |
| Cash and cash equivalents | 19.49 | 71.29 | 1.71 | 3.70 |
| Balance sheet total (assets) | 24.49 | 269.99 | 144.95 | 144.97 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained earnings | -28.84 | -95.67 | - 276.90 | |
| Profit of the financial year | -28.84 | -66.84 | - 181.22 | -60.30 |
| Shareholders equity total | -28.84 | -95.68 | - 276.90 | - 337.20 |
| Non-current liabilities total | ||||
| Current trade creditors | 280.47 | 336.65 | 396.98 | |
| Current owed to participating | 53.34 | 85.20 | 85.20 | 85.20 |
| Current liabilities total | 53.34 | 365.67 | 421.85 | 482.17 |
| Balance sheet total (liabilities) | 24.49 | 269.99 | 144.95 | 144.97 |
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.