Income statement (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 671.03 | |
| External services | - 438.91 | |
| Gross profit | 232.11 | |
| Employee benefit expenses | - 224.17 | |
| EBIT | 7.95 | |
| Other financial expenses | -21.45 | |
| Pre-tax profit | -40.00 | -13.50 |
| Net earnings | -40.00 | -13.50 |
Assets (kDKK)
| 2021 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Raw materials and consumables | 30.00 |
| Inventories total | 30.00 |
| Current other receivables | 60.00 |
| Short term receivables total | 60.00 |
| Cash and bank deposits | 164.81 |
| Cash and cash equivalents | 164.81 |
| Balance sheet total (assets) | 254.81 |
Equity and liabilities (kDKK)
| 2020 | 2021 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -78.12 | |
| Profit of the financial year | -40.00 | -13.50 |
| Shareholders equity total | -51.62 | |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 306.43 | |
| Current liabilities total | 306.43 | |
| Balance sheet total (liabilities) | 254.81 |
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.