Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 8.82 | -2.12 | 20.00 | 3.64 |
| Other operating expenses | -27.41 | -2.50 | -4.29 | -3.59 |
| EBIT | -18.59 | -4.62 | 15.71 | 0.05 |
| Other financial expenses | -0.13 | -0.02 | -0.00 | |
| Pre-tax profit | -18.72 | -4.65 | 15.71 | 0.05 |
| Income taxes | 4.09 | 1.02 | -3.45 | -1.65 |
| Net earnings | -14.63 | -3.63 | 12.26 | -1.60 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 4.09 | 7.11 | 1.65 | |
| Short term receivables total | 4.09 | 7.11 | 1.65 | |
| Cash and bank deposits | 32.50 | 34.31 | 55.56 | 55.23 |
| Cash and cash equivalents | 32.50 | 34.31 | 55.56 | 55.23 |
| Balance sheet total (assets) | 36.59 | 41.42 | 57.21 | 55.23 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Other reserves | 0.17 | 6.89 | 6.89 | |
| Retained earnings | 15.13 | 0.67 | -9.85 | 2.41 |
| Profit of the financial year | -14.63 | -3.63 | 12.26 | -1.60 |
| Shareholders equity total | 0.67 | -2.96 | 9.30 | 7.70 |
| Non-current liabilities total | ||||
| Current owed to participating | 26.92 | 34.60 | 40.14 | 44.53 |
| Other non-interest bearing current liabilities | 9.01 | 9.78 | 7.78 | 3.00 |
| Current liabilities total | 35.92 | 44.38 | 47.91 | 47.53 |
| Balance sheet total (liabilities) | 36.59 | 41.42 | 57.21 | 55.23 |
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.