Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 42.02 | 29.24 | 11.75 | 8.56 |
| External services | -26.23 | -21.89 | -13.25 | -12.54 |
| Gross profit | 15.79 | 7.35 | -1.50 | -3.98 |
| Employee benefit expenses | -0.85 | |||
| EBIT | 14.94 | 7.35 | -1.50 | -3.98 |
| Pre-tax profit | 14.94 | 7.35 | -1.50 | -3.98 |
| Net earnings | 14.94 | 7.35 | -1.50 | -3.98 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 11.49 | |||
| Short term receivables total | 11.49 | |||
| Cash and bank deposits | 12.34 | 10.67 | 17.34 | 8.57 |
| Cash and cash equivalents | 12.34 | 10.67 | 17.34 | 8.57 |
| Balance sheet total (assets) | 12.34 | 22.16 | 17.34 | 8.57 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 2.00 | 2.00 | 2.00 | 15.18 |
| Other reserves | 11.31 | |||
| Retained earnings | -3.63 | -0.00 | 18.66 | 3.98 |
| Profit of the financial year | 14.94 | 7.35 | -1.50 | -3.98 |
| Shareholders equity total | 13.31 | 20.66 | 19.16 | 15.18 |
| Provisions | 3.00 | |||
| Non-current liabilities total | ||||
| Current trade creditors | -0.53 | |||
| Short-term deferred tax liabilities | -1.82 | -5.22 | ||
| Other non-interest bearing current liabilities | -0.97 | -0.97 | -1.39 | |
| Current liabilities total | -0.97 | -1.50 | -1.82 | -6.61 |
| Balance sheet total (liabilities) | 12.34 | 22.16 | 17.34 | 8.57 |
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.