Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -33.00 | -16.00 | -9.14 | ||
| Gross profit | -33.48 | -24.26 | -33.00 | -16.00 | -9.14 |
| Employee benefit expenses | -2.69 | -6.00 | -3.00 | ||
| EBIT | -36.17 | -24.26 | -39.00 | -19.00 | -9.14 |
| Other financial income | 0.34 | ||||
| Other financial expenses | -0.02 | -0.32 | -1.00 | -1.00 | -0.55 |
| Reduction non-current investment assets | - 841.00 | ||||
| Pre-tax profit | -35.85 | -24.57 | -40.00 | - 861.00 | -9.69 |
| Net earnings | -35.85 | -24.57 | -40.00 | - 861.00 | -9.69 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1 234.84 | 1 192.46 | 1 163.00 | 287.00 | 274.81 |
| Current deferred tax assets | 0.11 | ||||
| Short term receivables total | 1 234.84 | 1 192.46 | 1 163.00 | 287.00 | 274.92 |
| Cash and bank deposits | 97.14 | 74.94 | 13.00 | 35.00 | 26.86 |
| Cash and cash equivalents | 97.14 | 74.94 | 13.00 | 35.00 | 26.86 |
| Balance sheet total (assets) | 1 331.98 | 1 267.41 | 1 176.00 | 322.00 | 301.78 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 50.00 | 51.70 | 55.00 | ||
| Retained earnings | 1 179.33 | 1 091.78 | 1 067.00 | 973.00 | 111.35 |
| Profit of the financial year | -35.85 | -24.57 | -40.00 | - 861.00 | -9.69 |
| Shareholders equity total | 1 318.48 | 1 243.90 | 1 152.00 | 292.00 | 226.67 |
| Non-current liabilities total | |||||
| Current trade creditors | 24.00 | 28.00 | 27.88 | ||
| Other non-interest bearing current liabilities | 13.50 | 23.50 | 2.00 | 47.24 | |
| Current liabilities total | 13.50 | 23.50 | 24.00 | 30.00 | 75.11 |
| Balance sheet total (liabilities) | 1 331.98 | 1 267.41 | 1 176.00 | 322.00 | 301.78 |
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.