Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 5.04 | ||
| External services | -24.93 | ||
| Gross profit | -19.89 | -8.56 | 50.55 |
| EBIT | -19.89 | -8.56 | 50.55 |
| Pre-tax profit | -19.89 | -8.56 | 50.55 |
| Income taxes | -4.95 | ||
| Net earnings | -19.89 | -8.56 | 45.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 2.49 | 2.04 | |
| Short term receivables total | 2.49 | 2.04 | |
| Cash and bank deposits | 27.62 | 19.51 | 74.42 |
| Cash and cash equivalents | 27.62 | 19.51 | 74.42 |
| Balance sheet total (assets) | 30.11 | 21.55 | 74.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | 0.00 | -19.89 | -28.45 |
| Profit of the financial year | -19.89 | -8.56 | 45.60 |
| Shareholders equity total | 30.11 | 21.55 | 67.15 |
| Non-current deferred tax liabilities | 4.59 | ||
| Non-current liabilities total | 4.59 | ||
| Current loans from credit institutions | 0.05 | ||
| Other non-interest bearing current liabilities | 2.63 | ||
| Current liabilities total | 2.68 | ||
| Balance sheet total (liabilities) | 30.11 | 21.55 | 74.42 |
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.