Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -8.17 | -8.75 | -8.13 |
| EBIT | -8.17 | -8.75 | -8.13 |
| Other financial expenses | -1.13 | -1.00 | |
| Pre-tax profit | -8.17 | -9.88 | -9.13 |
| Income taxes | 1.80 | -1.80 | |
| Net earnings | -6.37 | -11.68 | -9.13 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 46.83 | ||
| Current deferred tax assets | 1.80 | ||
| Short term receivables total | 48.63 | ||
| Cash and bank deposits | 48.87 | 39.74 | |
| Cash and cash equivalents | 48.87 | 39.74 | |
| Balance sheet total (assets) | 48.63 | 48.87 | 39.74 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -6.37 | -18.05 | |
| Profit of the financial year | -6.37 | -11.68 | -9.13 |
| Shareholders equity total | 43.63 | 31.95 | 22.82 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 11.92 | 11.92 | |
| Current liabilities total | 5.00 | 16.92 | 16.92 |
| Balance sheet total (liabilities) | 48.63 | 48.87 | 39.74 |
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.