Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 130.86 | 131.89 | 74.81 | |
| Costs of manufacturing | -2.02 | -5.00 | ||
| External services | -7.23 | -7.48 | -4.77 | |
| Gross profit | 96.28 | 117.21 | 56.69 | 30.16 |
| Costs of management | -25.33 | -7.20 | -8.35 | |
| Employee benefit expenses | -27.79 | |||
| Total depreciation | -2.31 | -1.42 | -3.17 | |
| EBIT | 3.86 | -0.18 | 3.30 | -0.79 |
| Other financial expenses | -0.04 | -0.01 | -0.04 | |
| Pre-tax profit | 3.83 | -0.18 | 3.26 | -0.79 |
| Income taxes | -0.84 | -0.70 | 0.17 | |
| Net earnings | 2.99 | -0.18 | 2.56 | -0.62 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 0.39 | 2.07 | 2.07 | 0.39 |
| Short term receivables total | 0.39 | 2.07 | 2.07 | 0.39 |
| Cash and bank deposits | 8.96 | 11.27 | 14.75 | 23.40 |
| Cash and cash equivalents | 8.96 | 11.27 | 14.75 | 23.40 |
| Balance sheet total (assets) | 9.34 | 13.34 | 16.82 | 23.79 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | |
| Retained earnings | 2.99 | 2.80 | 5.19 | |
| Profit of the financial year | 2.99 | -0.18 | 2.56 | -0.62 |
| Shareholders equity total | 2.99 | 2.81 | 5.36 | 4.57 |
| Non-current liabilities total | ||||
| Current trade creditors | 3.00 | |||
| Short-term deferred tax liabilities | 0.84 | 0.70 | 0.70 | |
| Other non-interest bearing current liabilities | 5.52 | 10.54 | 10.76 | 15.51 |
| Current liabilities total | 6.35 | 10.54 | 11.46 | 19.22 |
| Balance sheet total (liabilities) | 9.34 | 13.34 | 16.82 | 23.79 |
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.