Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 35.59 | 38.50 |
| External services | - 121.31 | -80.42 |
| Gross profit | -85.72 | -41.91 |
| Social security expenses | -9.52 | -49.33 |
| EBIT | -95.24 | -91.25 |
| Other financial expenses | -0.68 | -1.93 |
| Pre-tax profit | -95.92 | -93.17 |
| Net earnings | -95.92 | -93.17 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 38.73 | 11.73 |
| Cash and cash equivalents | 38.73 | 11.73 |
| Balance sheet total (assets) | 38.73 | 11.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Retained earnings | 4.83 | |
| Profit of the financial year | -95.92 | -93.17 |
| Shareholders equity total | -95.92 | -88.34 |
| Non-current liabilities total | ||
| Current trade creditors | 1.88 | |
| Current owed to participating | 121.78 | 100.07 |
| Other non-interest bearing current liabilities | 11.00 | |
| Current liabilities total | 134.65 | 100.07 |
| Balance sheet total (liabilities) | 38.73 | 11.73 |
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.