Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 6.46 | 0.16 | 0.10 | |
| External services | -1.76 | -0.76 | ||
| Gross profit | 4.70 | -0.60 | 0.10 | |
| EBIT | 4.70 | -0.60 | 0.10 | |
| Other financial expenses | -1.19 | -1.19 | -1.20 | |
| Pre-tax profit | 4.70 | -1.19 | -1.78 | -1.09 |
| Net earnings | 4.70 | -1.19 | -1.78 | -1.09 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 4.90 | 2.65 | 0.86 |
| Cash and cash equivalents | 4.90 | 2.65 | 0.86 |
| Balance sheet total (assets) | 4.90 | 2.65 | 0.86 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 0.20 | 0.20 | 0.20 | 0.20 |
| Other reserves | 1.18 | 2.45 | 0.66 | |
| Retained earnings | -2.21 | 1.19 | 1.78 | 0.66 |
| Profit of the financial year | 4.70 | -1.19 | -1.78 | -1.09 |
| Shareholders equity total | 3.87 | 2.65 | 0.86 | -0.23 |
| Non-current loans from credit institutions | 0.23 | |||
| Non-current deferred tax liabilities | 1.03 | |||
| Non-current liabilities total | 1.03 | 0.23 | ||
| Current liabilities total | ||||
| Balance sheet total (liabilities) | 4.90 | 2.65 | 0.86 |
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.