Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 0.72 | 0.72 | ||
| Costs of manufacturing | -0.98 | -0.73 | -0.73 | -1.10 |
| External services | -6.98 | -5.65 | -5.65 | |
| Gross profit | -7.96 | -6.57 | -6.57 | -1.10 |
| Costs of management | -0.91 | -0.91 | ||
| EBIT | -7.96 | -6.57 | -6.57 | -1.10 |
| Pre-tax profit | -7.96 | -6.57 | -6.57 | -1.10 |
| Net earnings | -7.96 | -6.57 | -6.57 | -1.10 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 1.09 | 1.28 | 1.28 | |
| Short term receivables total | 1.09 | 1.28 | 1.28 | |
| Cash and bank deposits | 12.67 | 5.92 | 5.92 | 6.17 |
| Cash and cash equivalents | 12.67 | 5.92 | 5.92 | 6.17 |
| Balance sheet total (assets) | 13.76 | 7.20 | 7.20 | 6.17 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 21.72 | 13.76 | 13.76 | 7.27 |
| Profit of the financial year | -7.96 | -6.57 | -6.57 | -1.10 |
| Shareholders equity total | 13.76 | 7.20 | 7.20 | 6.17 |
| Non-current liabilities total | ||||
| Current liabilities total | ||||
| Balance sheet total (liabilities) | 13.76 | 7.20 | 7.20 | 6.17 |
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.