Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 869.51 | 4 599.06 | 3 336.78 | |
| External services | - 510.15 | - 143.24 | ||
| Gross profit | 869.51 | 4 088.91 | 3 193.55 | |
| Costs of management | - 870.43 | |||
| Wages and salaries | -3 019.06 | |||
| Social security expenses | - 302.95 | |||
| Employee benefit expenses | -3 689.43 | |||
| EBIT | -0.92 | 399.49 | - 128.47 | |
| Other financial expenses | -0.13 | |||
| Pre-tax profit | -0.92 | 0.84 | 399.49 | - 128.60 |
| Income taxes | -0.20 | -87.89 | ||
| Net earnings | -0.92 | 0.64 | 311.60 | - 128.60 |
Assets (kDKK)
| 2016 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 155.22 | 1 534.71 | 2 403.73 |
| Current other receivables | 0.11 | ||
| Short term receivables total | 155.34 | 1 534.71 | 2 403.73 |
| Cash and bank deposits | 12.04 | 77.53 | 174.16 |
| Cash and cash equivalents | 12.04 | 77.53 | 174.16 |
| Balance sheet total (assets) | 167.38 | 1 612.24 | 2 577.89 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 0.11 | -0.17 | 0.11 | 0.11 |
| Retained earnings | -0.64 | -0.28 | 311.32 | |
| Profit of the financial year | -0.92 | 0.64 | 311.60 | - 128.60 |
| Shareholders equity total | -0.81 | -0.17 | 311.43 | 182.83 |
| Non-current deferred tax liabilities | 87.89 | |||
| Non-current liabilities total | 87.89 | |||
| Other non-interest bearing current liabilities | 168.19 | 1 212.92 | 2 395.06 | |
| Current liabilities total | 168.19 | 1 212.92 | 2 395.06 | |
| Balance sheet total (liabilities) | 167.38 | -0.17 | 1 612.24 | 2 577.89 |
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.