Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 63.58 | 253.58 | 250.94 |
| External services | -15.16 | -87.34 | -40.49 |
| Gross profit | 48.42 | 166.24 | 210.45 |
| Employee benefit expenses | -39.15 | - 190.16 | - 206.68 |
| Total depreciation | -8.17 | -3.15 | -3.75 |
| EBIT | 1.09 | -27.08 | 0.01 |
| Pre-tax profit | 1.09 | -27.08 | 0.01 |
| Net earnings | 1.09 | -27.08 | 0.01 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 15.33 | 29.00 | 19.09 |
| Tangible assets total | 15.33 | 29.00 | 19.09 |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 1.21 | 1.05 | |
| Current other receivables | 6.19 | ||
| Short term receivables total | 7.41 | 1.05 | |
| Cash and bank deposits | 98.73 | 23.75 | 28.63 |
| Cash and cash equivalents | 98.73 | 23.75 | 28.63 |
| Balance sheet total (assets) | 121.47 | 52.75 | 48.76 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Other reserves | 1.09 | ||
| Retained earnings | -25.99 | ||
| Profit of the financial year | 1.09 | -27.08 | 0.01 |
| Shareholders equity total | 51.09 | 24.01 | 24.02 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 70.38 | 28.74 | 24.74 |
| Current liabilities total | 70.38 | 28.74 | 24.74 |
| Balance sheet total (liabilities) | 121.47 | 52.75 | 48.76 |
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.