Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -32.82 | ||
| Gross profit | -32.82 | -44.93 | -6.25 |
| Employee benefit expenses | -84.27 | ||
| EBIT | -32.82 | - 129.19 | -6.25 |
| Other financial income | 10.00 | 105.00 | |
| Other financial expenses | -7.95 | ||
| Pre-tax profit | -22.82 | -24.19 | -14.20 |
| Net earnings | -22.82 | -24.19 | -14.20 |
Assets (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Non-current other receivables | 2.99 | |
| Long term receivables total | 2.99 | |
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 27.18 | |
| Cash and cash equivalents | 27.18 | |
| Balance sheet total (assets) | 27.18 | 2.99 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 27.18 | 50.00 | 50.00 |
| Retained earnings | 22.82 | -22.82 | -47.01 |
| Profit of the financial year | -22.82 | -24.19 | -14.20 |
| Shareholders equity total | 27.18 | 2.99 | -11.21 |
| Non-current liabilities total | |||
| Current trade creditors | 6.25 | ||
| Other non-interest bearing current liabilities | 4.96 | ||
| Current liabilities total | 11.21 | ||
| Balance sheet total (liabilities) | 27.18 | 2.99 |
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.