Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 101.57 | 108.33 | |
| External services | -39.63 | -99.91 | |
| Gross profit | 61.94 | 8.42 | |
| Employee benefit expenses | -13.61 | -22.35 | |
| EBIT | 48.34 | -13.93 | |
| Other financial expenses | -1.52 | -0.74 | |
| Pre-tax profit | 46.81 | -13.93 | -0.74 |
| Income taxes | -10.30 | ||
| Net earnings | 36.51 | -13.93 | -0.74 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 22.50 | ||
| Current other receivables | 0.79 | ||
| Current deferred tax assets | 0.32 | ||
| Short term receivables total | 22.50 | 1.10 | |
| Cash and bank deposits | 37.24 | 21.49 | 21.85 |
| Cash and cash equivalents | 37.24 | 21.49 | 21.85 |
| Balance sheet total (assets) | 59.74 | 22.59 | 21.85 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.01 | 0.01 | 0.01 |
| Retained earnings | 36.51 | 22.58 | |
| Profit of the financial year | 36.51 | -13.93 | -0.74 |
| Shareholders equity total | 36.52 | 22.59 | 21.85 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 10.30 | ||
| Other non-interest bearing current liabilities | 12.92 | ||
| Current liabilities total | 23.22 | ||
| Balance sheet total (liabilities) | 59.74 | 22.59 | 21.85 |
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.