Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 129.85 | 158.50 | |
| External services | -71.65 | -48.26 | |
| Rents | -37.17 | ||
| Gross profit | -4.73 | 21.93 | 35.01 |
| Costs of management | -25.75 | ||
| Other operating expenses | -2.57 | ||
| EBIT | -7.30 | 21.93 | 35.01 |
| Pre-tax profit | -7.30 | 21.93 | 35.01 |
| Net earnings | -7.30 | 21.93 | 35.01 |
Assets (kDKK)
| 2018 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 0.05 | 35.79 |
| Cash and cash equivalents | 0.05 | 35.79 |
| Balance sheet total (assets) | 0.05 | 35.79 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Retained earnings | -21.93 | 0.78 | |
| Profit of the financial year | -7.30 | 21.93 | 35.01 |
| Shareholders equity total | -7.30 | 35.79 | |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 7.35 | ||
| Current liabilities total | 7.35 | ||
| Balance sheet total (liabilities) | 0.05 | 35.79 |
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.