Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 135.35 | 496.05 | 448.42 | 463.40 |
| Employee benefit expenses | - 131.79 | - 436.26 | - 456.18 | - 460.46 |
| EBIT | 3.56 | 59.79 | -7.76 | 2.94 |
| Pre-tax profit | 3.56 | 59.79 | -7.76 | 2.94 |
| Income taxes | -13.15 | -16.92 | -19.32 | |
| Net earnings | 3.56 | 46.64 | -24.68 | -16.39 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 45.91 | 66.48 | 47.49 | |
| Short term receivables total | 45.91 | 66.48 | 47.49 | |
| Cash and bank deposits | 48.00 | 48.68 | 20.35 | 18.06 |
| Cash and cash equivalents | 48.00 | 48.68 | 20.35 | 18.06 |
| Balance sheet total (assets) | 48.00 | 94.59 | 86.83 | 65.55 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained earnings | 0.18 | 3.74 | 50.38 | 25.70 |
| Profit of the financial year | 3.56 | 46.64 | -24.68 | -16.39 |
| Shareholders equity total | 3.75 | 50.38 | 25.70 | 9.32 |
| Non-current deferred tax liabilities | 0.05 | |||
| Non-current liabilities total | 0.05 | |||
| Other non-interest bearing current liabilities | 44.21 | 44.21 | 61.13 | 56.23 |
| Current liabilities total | 44.21 | 44.21 | 61.13 | 56.23 |
| Balance sheet total (liabilities) | 48.00 | 94.59 | 86.83 | 65.55 |
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.