Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -27.66 | 22.70 | 19.45 | -3.36 |
| EBIT | -27.66 | 22.70 | 19.45 | -3.36 |
| Other financial expenses | -0.02 | -0.32 | ||
| Pre-tax profit | -27.68 | 22.70 | 19.45 | -3.68 |
| Income taxes | -3.18 | |||
| Net earnings | -27.68 | 22.70 | 16.27 | -3.68 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 22.32 | 45.02 | 64.47 | 61.11 |
| Cash and cash equivalents | 22.32 | 45.02 | 64.47 | 61.11 |
| Balance sheet total (assets) | 22.32 | 45.02 | 64.47 | 61.11 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -27.68 | -4.98 | 11.29 | |
| Profit of the financial year | -27.68 | 22.70 | 16.27 | -3.68 |
| Shareholders equity total | 22.32 | 45.02 | 61.29 | 57.61 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 3.18 | 3.50 | ||
| Current liabilities total | 3.18 | 3.50 | ||
| Balance sheet total (liabilities) | 22.32 | 45.02 | 64.47 | 61.11 |
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.