Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 9.10 | 36.44 |
| External services | -10.22 | -16.78 |
| Gross profit | -1.13 | 19.66 |
| EBIT | -1.13 | 19.66 |
| Pre-tax profit | -1.13 | 19.66 |
| Net earnings | -1.13 | 19.66 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Development expenditure | 7.64 | 7.64 |
| Intangible assets total | 7.64 | 7.64 |
| Buildings | 9.73 | 9.73 |
| Tangible assets total | 9.73 | 9.73 |
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 5.00 | 2.00 |
| Finished products/goods | 7.00 | 3.00 |
| Inventories total | 12.00 | 5.00 |
| Short term receivables total | ||
| Cash and bank deposits | 3.94 | 10.76 |
| Cash and cash equivalents | 3.94 | 10.76 |
| Balance sheet total (assets) | 33.31 | 33.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 0.60 | 0.60 |
| Retained earnings | 1.13 | -19.66 |
| Profit of the financial year | -1.13 | 19.66 |
| Shareholders equity total | 0.60 | 0.60 |
| Non-current advances received | 32.71 | 32.53 |
| Non-current liabilities total | 32.71 | 32.53 |
| Current liabilities total | ||
| Balance sheet total (liabilities) | 33.31 | 33.13 |
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.