Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| External services | -18.90 | -6.69 | -6.25 |
| Gross profit | -18.90 | -6.69 | -6.25 |
| EBIT | -18.90 | -6.69 | -6.25 |
| Other financial income | 0.00 | ||
| Other financial expenses | -0.00 | -0.14 | -0.20 |
| Pre-tax profit | -18.90 | -6.82 | -6.45 |
| Income taxes | 3.65 | 1.43 | |
| Net earnings | -18.90 | -3.17 | -5.02 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 0.60 | 0.60 | 4.25 |
| Current other receivables | 0.33 | 1.45 | |
| Current deferred tax assets | 3.65 | 1.43 | |
| Short term receivables total | 0.93 | 4.25 | 7.13 |
| Cash and bank deposits | 35.17 | 29.93 | 20.79 |
| Cash and cash equivalents | 35.17 | 29.93 | 20.79 |
| Balance sheet total (assets) | 36.10 | 34.18 | 27.91 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -18.90 | -22.07 | |
| Profit of the financial year | -18.90 | -3.17 | -5.02 |
| Shareholders equity total | 31.10 | 27.93 | 22.91 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 5.00 | 6.25 | 5.00 |
| Current liabilities total | 5.00 | 6.25 | 5.00 |
| Balance sheet total (liabilities) | 36.10 | 34.18 | 27.91 |
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.