Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 41.76 | 55.00 | ||
| External services | -20.22 | -15.87 | -16.07 | -13.09 |
| Gross profit | 21.54 | 39.13 | -16.07 | -13.09 |
| Employee benefit expenses | -11.88 | |||
| EBIT | 9.67 | 39.13 | -16.07 | -13.09 |
| Other financial income | 0.14 | |||
| Other financial expenses | -0.13 | -0.63 | -2.22 | -2.57 |
| Pre-tax profit | 9.54 | 38.65 | -18.29 | -15.66 |
| Net earnings | 9.54 | 38.65 | -18.29 | -15.66 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 1.71 | 2.94 | 1.64 | 0.95 |
| Short term receivables total | 1.71 | 2.94 | 1.64 | 0.95 |
| Cash and bank deposits | 450.12 | 479.80 | 462.81 | 291.84 |
| Cash and cash equivalents | 450.12 | 479.80 | 462.81 | 291.84 |
| Balance sheet total (assets) | 451.83 | 482.74 | 464.45 | 292.79 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 354.55 | 364.09 | 402.74 | 384.45 |
| Other restricted equity | - 156.00 | |||
| Profit of the financial year | 9.54 | 38.65 | -18.29 | -15.66 |
| Shareholders equity total | 444.09 | 482.74 | 464.45 | 292.79 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 7.75 | |||
| Current liabilities total | 7.75 | |||
| Balance sheet total (liabilities) | 451.83 | 482.74 | 464.45 | 292.79 |
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.