Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | 17.15 | ||
| Gross profit | -17.15 | 5.03 | 3.30 |
| EBIT | -17.15 | 5.03 | 3.30 |
| Other financial expenses | -0.01 | -0.06 | |
| Pre-tax profit | -17.16 | 4.97 | 3.30 |
| Net earnings | -17.16 | 4.97 | 3.30 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 0.67 | ||
| Current amounts owed by group member comp. | 0.43 | ||
| Short term receivables total | 1.10 | ||
| Cash and bank deposits | 0.59 | 16.71 | 6.12 |
| Cash and cash equivalents | 0.59 | 16.71 | 6.12 |
| Balance sheet total (assets) | 0.59 | 17.81 | 6.12 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 10.00 | 10.00 | 10.00 |
| Retained earnings | -17.16 | -12.19 | |
| Profit of the financial year | -17.16 | 4.97 | 3.30 |
| Shareholders equity total | -7.16 | -2.19 | 1.12 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 5.00 | 5.00 |
| Current owed to participating | 2.74 | ||
| Current owed to group member | 2.74 | ||
| Other non-interest bearing current liabilities | -2.74 | 15.00 | |
| Current liabilities total | 7.74 | 20.00 | 5.00 |
| Balance sheet total (liabilities) | 0.59 | 17.81 | 6.12 |
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.