Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| External services | -8.28 | |||
| Gross profit | -8.28 | 8.10 | -22.23 | -29.50 |
| Other operating expenses | -25.57 | |||
| EBIT | -8.28 | 8.10 | -47.80 | -29.50 |
| Other financial expenses | -3.35 | -5.59 | ||
| Pre-tax profit | -8.28 | 8.10 | -51.15 | -35.10 |
| Income taxes | 1.82 | -1.78 | 5.63 | 7.72 |
| Net earnings | -6.46 | 6.32 | -45.52 | -27.38 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 17.39 | 27.16 | 1.97 | 1.97 |
| Current deferred tax assets | 1.82 | 15.61 | 22.73 | 30.45 |
| Short term receivables total | 19.21 | 42.77 | 24.69 | 32.41 |
| Cash and bank deposits | 1 152.75 | 1 168.82 | 1 151.93 | 1 113.85 |
| Cash and cash equivalents | 1 152.75 | 1 168.82 | 1 151.93 | 1 113.85 |
| Balance sheet total (assets) | 1 171.96 | 1 211.58 | 1 176.62 | 1 146.26 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 225.00 | 225.00 | 225.00 | 225.00 |
| Share premium account | 245.00 | 245.00 | 245.00 | |
| Other reserves | 225.90 | |||
| Retained earnings | 739.38 | 732.92 | 739.24 | 693.72 |
| Profit of the financial year | -6.46 | 6.32 | -45.52 | -27.38 |
| Shareholders equity total | 1 183.82 | 1 209.24 | 1 163.72 | 1 136.34 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 2.34 | 12.90 | 9.92 | |
| Current liabilities total | 2.34 | 12.90 | 9.92 | |
| Balance sheet total (liabilities) | 1 183.82 | 1 211.58 | 1 176.62 | 1 146.26 |
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.