Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 135.83 | 64.68 | 62.43 | 21.98 |
| Employee benefit expenses | - 163.05 | -67.07 | -50.00 | -20.00 |
| EBIT | -27.22 | -2.39 | 12.44 | 1.98 |
| Other financial income | 0.07 | 0.68 | ||
| Other financial expenses | -0.00 | -0.03 | -0.00 | -0.71 |
| Pre-tax profit | -27.15 | -2.41 | 13.11 | 1.27 |
| Income taxes | 5.99 | 0.52 | -2.89 | -0.29 |
| Net earnings | -21.16 | -1.89 | 10.23 | 0.98 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current owed by particip. interest comp. | 17.68 | |||
| Current other receivables | 28.49 | 5.84 | 10.56 | |
| Current deferred tax assets | 9.99 | 10.52 | 5.63 | 3.34 |
| Short term receivables total | 38.48 | 16.36 | 33.87 | 3.34 |
| Cash and bank deposits | 4.50 | 25.78 | 27.63 | 39.23 |
| Cash and cash equivalents | 4.50 | 25.78 | 27.63 | 39.23 |
| Balance sheet total (assets) | 42.98 | 42.13 | 61.50 | 42.57 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Other reserves | 12.91 | 12.91 | 15.47 | 15.71 |
| Retained earnings | 38.73 | 17.57 | 13.12 | 23.10 |
| Profit of the financial year | -21.16 | -1.89 | 10.23 | 0.98 |
| Shareholders equity total | 30.48 | 28.59 | 38.82 | 39.80 |
| Non-current liabilities total | ||||
| Current trade creditors | 2.50 | 2.50 | 2.50 | |
| Other non-interest bearing current liabilities | 10.00 | 11.04 | 20.19 | 2.77 |
| Current liabilities total | 12.50 | 13.54 | 22.69 | 2.77 |
| Balance sheet total (liabilities) | 42.98 | 42.13 | 61.50 | 42.57 |
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.