Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 27.60 | |||
| External services | -9.11 | -1.86 | -2.13 | |
| Gross profit | 18.49 | -1.86 | -2.13 | |
| Employee benefit expenses | -2.71 | |||
| Total depreciation | -14.62 | |||
| EBIT | 1.16 | -1.86 | -2.13 | |
| Other financial expenses | -0.07 | -0.03 | ||
| Pre-tax profit | 1.16 | -1.86 | -2.20 | -0.03 |
| Income taxes | -0.26 | |||
| Net earnings | 0.91 | -1.86 | -2.20 | -0.03 |
Assets (kDKK)
| 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 | 2.04 | 0.05 | 0.01 |
| Cash and cash equivalents | 2.04 | 0.05 | 0.01 |
| Balance sheet total (assets) | 2.04 | 0.05 | 0.01 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 | 1.00 |
| Other reserves | 0.91 | -0.40 | -0.97 | |
| Retained earnings | 0.00 | |||
| Profit of the financial year | 0.91 | -1.86 | -2.20 | -0.03 |
| Shareholders equity total | 1.91 | 0.05 | -1.60 | |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 0.13 | 1.60 | ||
| Current liabilities total | 0.13 | 1.60 | ||
| Balance sheet total (liabilities) | 2.04 | 0.05 | 0.01 |
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.