Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -87.58 | -84.97 |
| Gross profit | -87.58 | -84.97 |
| EBIT | -87.58 | -84.97 |
| Pre-tax profit | -87.58 | -84.97 |
| Income taxes | 17.07 | -17.07 |
| Net earnings | -70.51 | - 102.04 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 29.07 | 8.06 |
| Current deferred tax assets | 17.07 | |
| Short term receivables total | 46.14 | 8.06 |
| Balance sheet total (assets) | 46.14 | 8.06 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 50.23 | 100.00 | 150.00 |
| Retained earnings | 14.18 | -45.53 | |
| Profit of the financial year | -70.51 | - 102.04 | |
| Shareholders equity total | 50.23 | 43.67 | 2.43 |
| Non-current liabilities total | |||
| Current trade creditors | 5.63 | ||
| Other non-interest bearing current liabilities | 2.47 | ||
| Current liabilities total | 2.47 | 5.63 | |
| Balance sheet total (liabilities) | 50.23 | 46.14 | 8.06 |
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.