Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 300.13 | 149.65 |
| Employee benefit expenses | - 275.78 | - 162.21 |
| EBIT | 24.35 | -12.56 |
| Other financial expenses | -3.07 | -0.27 |
| Pre-tax profit | 21.28 | -12.83 |
| Income taxes | -4.86 | -0.21 |
| Net earnings | 16.42 | -13.03 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 11.92 | |
| Short term receivables total | 11.92 | |
| Cash and bank deposits | 102.63 | 41.58 |
| Cash and cash equivalents | 102.63 | 41.58 |
| Balance sheet total (assets) | 102.63 | 53.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 16.00 | 16.00 |
| Retained earnings | -16.00 | 0.42 |
| Profit of the financial year | 16.42 | -13.03 |
| Shareholders equity total | 16.42 | 3.39 |
| Non-current owed to group member | 7.32 | 5.36 |
| Non-current liabilities total | 7.32 | 5.36 |
| Current trade creditors | 5.50 | 5.50 |
| Short-term deferred tax liabilities | 4.86 | |
| Other non-interest bearing current liabilities | 68.53 | 39.25 |
| Current liabilities total | 78.88 | 44.75 |
| Balance sheet total (liabilities) | 102.63 | 53.50 |
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.