Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 119.80 | 142.22 | 68.34 | 306.25 | 163.73 |
| External services | -85.68 | -38.72 | -39.46 | - 220.29 | |
| Gross profit | 34.13 | 103.50 | 28.89 | 87.61 | -56.56 |
| Employee benefit expenses | -41.64 | - 103.87 | -34.03 | -8.01 | |
| EBIT | -7.51 | -0.36 | -5.15 | 30.29 | -64.57 |
| Other financial expenses | -0.02 | ||||
| Pre-tax profit | -7.51 | -0.36 | -5.15 | 30.29 | -64.58 |
| Net earnings | -7.51 | -0.36 | -5.15 | 30.29 | -64.58 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 4.04 | 13.87 | 0.13 | 15.51 | 6.50 |
| Short term receivables total | 4.04 | 13.87 | 0.13 | 15.51 | 6.50 |
| Cash and bank deposits | 11.50 | 9.58 | 0.18 | 20.05 | 1.01 |
| Cash and cash equivalents | 11.50 | 9.58 | 0.18 | 20.05 | 1.01 |
| Balance sheet total (assets) | 15.54 | 23.45 | 0.30 | 35.56 | 7.51 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | -7.51 | -0.36 | 0.00 | -0.00 | -0.00 |
| Other reserves | 5.93 | -1.58 | -8.39 | 29.82 | |
| Retained earnings | 7.51 | 0.36 | 3.20 | -40.62 | 45.10 |
| Profit of the financial year | -7.51 | -0.36 | -5.15 | 30.29 | -64.58 |
| Shareholders equity total | -1.58 | -1.94 | -10.34 | 19.48 | -19.48 |
| Non-current liabilities total | |||||
| Current owed to participating | 26.93 | ||||
| Short-term deferred tax liabilities | 10.79 | ||||
| Other non-interest bearing current liabilities | 6.32 | 25.39 | 10.64 | 16.08 | 0.07 |
| Current liabilities total | 17.12 | 25.39 | 10.64 | 16.08 | 27.00 |
| Balance sheet total (liabilities) | 15.54 | 23.45 | 0.30 | 35.56 | 7.51 |
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.