Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 169.92 | 100.61 | 21.88 |
| External services | -99.77 | -22.43 | |
| Gross profit | 169.92 | 0.83 | -0.56 |
| Costs of management | -79.37 | ||
| Other operating expenses | -89.54 | ||
| EBIT | 1.02 | 0.83 | -0.56 |
| Pre-tax profit | 1.02 | 0.83 | -0.56 |
| Income taxes | -0.22 | -0.18 | 0.12 |
| Net earnings | 0.79 | 0.65 | -0.44 |
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 | 0.89 | 1.73 | 0.44 | 0.44 |
| Cash and cash equivalents | 0.89 | 1.73 | 0.44 | 0.44 |
| Balance sheet total (assets) | 0.89 | 1.73 | 0.44 | 0.44 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 0.10 | 0.89 | 0.75 | 0.31 |
| Other reserves | 0.00 | |||
| Profit of the financial year | 0.79 | 0.65 | -0.44 | |
| Shareholders equity total | 0.89 | 1.54 | 0.31 | 0.31 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 0.18 | 0.12 | 0.12 | |
| Current liabilities total | 0.18 | 0.12 | 0.12 | |
| Balance sheet total (liabilities) | 0.89 | 1.73 | 0.44 | 0.44 |
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.