Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 392.47 | 207.16 | 195.16 | 198.81 |
| External services | - 231.24 | - 107.23 | - 109.74 | - 146.32 |
| Gross profit | 161.22 | 99.93 | 85.42 | 52.49 |
| Employee benefit expenses | - 160.38 | -99.92 | -86.48 | -52.85 |
| EBIT | 0.85 | 0.01 | -1.06 | -0.36 |
| Other financial income | 0.14 | 0.10 | ||
| Pre-tax profit | 0.99 | 0.11 | -1.06 | -0.36 |
| Income taxes | -0.22 | -0.02 | ||
| Net earnings | 0.77 | 0.09 | -1.06 | -0.36 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 10.91 | 9.71 | 1.46 | 1.01 |
| Short term receivables total | 10.91 | 9.71 | 1.46 | 1.01 |
| Cash and bank deposits | 17.52 | 12.02 | 24.06 | 17.65 |
| Cash and cash equivalents | 17.52 | 12.02 | 24.06 | 17.65 |
| Balance sheet total (assets) | 28.43 | 21.73 | 25.52 | 18.65 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 1.00 |
| Retained earnings | 7.55 | 8.32 | 8.43 | 7.38 |
| Profit of the financial year | 0.77 | 0.09 | -1.06 | -0.36 |
| Shareholders equity total | 9.32 | 9.41 | 8.38 | 8.02 |
| Non-current liabilities total | ||||
| Current trade creditors | 0.73 | 0.33 | ||
| Short-term deferred tax liabilities | 0.22 | 0.02 | ||
| Other non-interest bearing current liabilities | 18.89 | 11.57 | 16.82 | 10.64 |
| Current liabilities total | 19.11 | 12.32 | 17.15 | 10.64 |
| Balance sheet total (liabilities) | 28.43 | 21.73 | 25.52 | 18.65 |
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.