Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -23.13 | -34.06 | -20.86 | -23.12 |
| EBIT | -23.13 | -34.06 | -20.86 | -23.12 |
| Pre-tax profit | -23.13 | -34.06 | -20.86 | -23.12 |
| Net earnings | -23.13 | -34.06 | -20.86 | -23.12 |
Assets (kDKK)
| 2017 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 2.03 | ||
| Current other receivables | 1.43 | 3.39 | 2.40 |
| Short term receivables total | 3.46 | 3.39 | 2.40 |
| Cash and bank deposits | 23.41 | ||
| Cash and cash equivalents | 23.41 | ||
| Balance sheet total (assets) | 26.87 | 3.39 | 2.40 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -23.13 | -57.19 | -78.05 | |
| Profit of the financial year | -23.13 | -34.06 | -20.86 | -23.12 |
| Shareholders equity total | 26.87 | -7.19 | -28.05 | -51.17 |
| Non-current liabilities total | ||||
| Current trade creditors | 2.60 | 6.64 | 6.34 | |
| Current owed to group member | 4.59 | 24.81 | 47.24 | |
| Current liabilities total | 7.19 | 31.44 | 53.57 | |
| Balance sheet total (liabilities) | 26.87 | 3.39 | 2.40 |
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.