Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 197.75 | 347.94 | ||
| External services | -16.04 | |||
| Gross profit | 154.65 | 220.94 | 197.75 | 331.91 |
| Employee benefit expenses | - 153.72 | - 227.15 | - 187.64 | - 368.74 |
| EBIT | 0.93 | -6.21 | 10.11 | -36.84 |
| Other financial expenses | -1.13 | -0.02 | 0.08 | |
| Pre-tax profit | -0.19 | -6.23 | 10.19 | -36.84 |
| Income taxes | -0.85 | |||
| Net earnings | -0.19 | -6.23 | 10.19 | -37.69 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 0.38 | 0.10 | 0.10 | |
| Current other receivables | 2.21 | |||
| Short term receivables total | 0.38 | 0.10 | 0.10 | 2.21 |
| Cash and bank deposits | 16.42 | 57.65 | 36.24 | 23.27 |
| Cash and cash equivalents | 16.42 | 57.65 | 36.24 | 23.27 |
| Balance sheet total (assets) | 16.80 | 57.75 | 36.34 | 25.48 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | |
| Retained earnings | -0.19 | -6.42 | 3.77 | |
| Profit of the financial year | -0.19 | -6.23 | 10.19 | -37.69 |
| Shareholders equity total | -0.19 | -6.42 | 3.77 | -33.92 |
| Non-current liabilities total | ||||
| Current trade creditors | 8.85 | |||
| Current owed to participating | 2.45 | 3.34 | 5.04 | |
| Other non-interest bearing current liabilities | 5.68 | 60.82 | 27.53 | 59.40 |
| Current liabilities total | 16.98 | 64.17 | 32.57 | 59.40 |
| Balance sheet total (liabilities) | 16.80 | 57.75 | 36.34 | 25.48 |
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.