Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 136.65 | 84.12 |
| External services | -89.14 | -34.44 |
| Gross profit | 47.52 | 49.68 |
| Wages and salaries | -60.21 | -20.45 |
| EBIT | -12.70 | 29.23 |
| Other financial income | 0.08 | |
| Other financial expenses | -11.00 | |
| Pre-tax profit | -12.70 | 18.32 |
| Income taxes | -3.37 | |
| Net earnings | -12.70 | 14.95 |
Assets (kDKK)
| 2020 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Current other receivables | 1.28 |
| Short term receivables total | 1.28 |
| Cash and bank deposits | 3.48 |
| Cash and cash equivalents | 3.48 |
| Balance sheet total (assets) | 4.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 0.10 | |
| Retained earnings | 12.70 | -17.08 |
| Profit of the financial year | -12.70 | 14.95 |
| Shareholders equity total | -2.03 | |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 6.80 | |
| Current liabilities total | 6.80 | |
| Balance sheet total (liabilities) | 4.77 |
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.