Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 304.19 | 532.30 | 842.54 |
| Employee benefit expenses | - 319.10 | - 500.36 | - 844.38 |
| EBIT | -14.91 | 31.93 | -1.84 |
| Other financial expenses | -0.05 | -0.35 | |
| Pre-tax profit | -14.96 | 31.93 | -2.19 |
| Income taxes | -7.03 | ||
| Net earnings | -14.96 | 24.91 | -2.19 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 22.40 | 22.40 | 22.40 |
| Tangible assets total | 22.40 | 22.40 | 22.40 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 8.11 | 240.72 | 10.79 |
| Short term receivables total | 8.11 | 240.72 | 10.79 |
| Cash and bank deposits | 62.82 | 11.71 | 195.98 |
| Cash and cash equivalents | 62.82 | 11.71 | 195.98 |
| Balance sheet total (assets) | 93.33 | 274.83 | 229.17 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 10.00 | 10.00 | 10.00 |
| Retained earnings | -14.96 | -1.90 | |
| Profit of the financial year | -14.96 | 24.91 | -2.19 |
| Shareholders equity total | -4.96 | 19.94 | 5.91 |
| Non-current liabilities total | |||
| Current trade creditors | 57.34 | 98.27 | 85.85 |
| Current owed to participating | 22.05 | ||
| Short-term deferred tax liabilities | 7.03 | ||
| Other non-interest bearing current liabilities | 40.96 | 127.55 | 137.41 |
| Current liabilities total | 98.30 | 254.89 | 223.26 |
| Balance sheet total (liabilities) | 93.33 | 274.83 | 229.17 |
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.