Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -6.97 | -4.73 |
| Gross profit | -6.97 | -4.73 |
| EBIT | -6.97 | -4.73 |
| Other financial expenses | -0.34 | |
| Pre-tax profit | -6.97 | -5.07 |
| Income taxes | 1.11 | 1.12 |
| Net earnings | -5.86 | -3.95 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 1.11 | 2.23 |
| Short term receivables total | 1.11 | 2.23 |
| Cash and bank deposits | 49.03 | 43.96 |
| Cash and cash equivalents | 49.03 | 43.96 |
| Balance sheet total (assets) | 50.14 | 46.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 51.00 | 51.00 |
| Retained earnings | -5.86 | |
| Profit of the financial year | -5.86 | -3.95 |
| Shareholders equity total | 45.14 | 41.19 |
| Non-current liabilities total | ||
| Current trade creditors | 5.00 | 5.00 |
| Current liabilities total | 5.00 | 5.00 |
| Balance sheet total (liabilities) | 50.14 | 46.19 |
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.