Income statement (kDKK)
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
External services | -21.11 | |||
Gross profit | -21.11 | -8.00 | -6.00 | -9.07 |
EBIT | -21.11 | -8.00 | -6.00 | -9.07 |
Other financial income | 21.45 | 20.06 | 20.59 | 10.45 |
Other financial expenses | -0.18 | -0.85 | ||
Pre-tax profit | 0.16 | 11.21 | 14.59 | 1.38 |
Income taxes | -2.40 | -2.64 | -3.21 | -0.29 |
Net earnings | -2.24 | 8.56 | 11.38 | 1.09 |
Assets (kDKK)
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current amounts owed by group member comp. | 509.34 | 519.00 | 528.95 | 526.18 |
Short term receivables total | 509.34 | 519.00 | 528.95 | 526.18 |
Cash and bank deposits | 0.89 | 0.89 | 0.89 | 0.89 |
Cash and cash equivalents | 0.89 | 0.89 | 0.89 | 0.89 |
Balance sheet total (assets) | 510.23 | 519.89 | 529.84 | 527.07 |
Equity and liabilities (kDKK)
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 |
Retained earnings | -2.24 | 6.32 | 17.70 | |
Profit of the financial year | -2.24 | 8.56 | 11.38 | 1.09 |
Shareholders equity total | 497.76 | 506.32 | 517.70 | 518.79 |
Non-current liabilities total | ||||
Current trade creditors | 10.00 | 10.00 | 8.00 | 8.00 |
Short-term deferred tax liabilities | 4.94 | 2.64 | 3.21 | 0.29 |
Other non-interest bearing current liabilities | -2.47 | 0.93 | 0.93 | |
Current liabilities total | 12.47 | 13.57 | 12.14 | 8.29 |
Balance sheet total (liabilities) | 510.23 | 519.89 | 529.84 | 527.07 |
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.