Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -28.00 | -31.00 | -4.00 | -1.00 | -13.72 |
| Other operating expenses | -5.00 | -3.00 | -1.00 | -1.15 | |
| EBIT | -28.00 | -36.00 | -7.00 | -2.00 | -14.87 |
| Other financial expenses | -0.02 | ||||
| Pre-tax profit | -28.00 | -36.00 | -7.00 | -2.00 | -14.89 |
| Net earnings | -28.00 | -36.00 | -7.00 | -2.00 | -14.89 |
Assets (kDKK)
| 2016 | 2017 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 4.00 | ||
| Short term receivables total | 4.00 | ||
| Cash and bank deposits | 1.00 | 1.58 | |
| Cash and cash equivalents | 1.00 | 1.58 | |
| Balance sheet total (assets) | 1.00 | 4.00 | 1.58 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | ||||
| Retained earnings | -1.00 | -29.00 | -65.00 | -71.00 | -73.23 |
| Profit of the financial year | -28.00 | -36.00 | -7.00 | -2.00 | -14.89 |
| Shareholders equity total | -29.00 | -65.00 | -72.00 | -73.00 | -88.12 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.00 | ||||
| Other non-interest bearing current liabilities | 30.00 | 69.00 | 71.00 | 73.00 | 89.69 |
| Current liabilities total | 30.00 | 69.00 | 72.00 | 73.00 | 89.69 |
| Balance sheet total (liabilities) | 1.00 | 4.00 | 1.58 |
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.