Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 2 336.37 | |
| External services | - 651.13 | |
| Gross profit | 1 685.24 | 1 684.54 |
| Wages and salaries | -1 857.82 | -1 746.93 |
| EBIT | - 172.58 | -62.39 |
| Pre-tax profit | - 172.58 | -62.39 |
| Net earnings | - 172.58 | -62.39 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 68.13 | 68.13 |
| Current other receivables | 162.22 | 277.74 |
| Short term receivables total | 230.34 | 345.86 |
| Cash and bank deposits | 33.41 | 49.32 |
| Cash and cash equivalents | 33.41 | 49.32 |
| Balance sheet total (assets) | 263.76 | 395.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 1.50 | 1.50 |
| Retained earnings | - 172.58 | |
| Profit of the financial year | - 172.58 | -62.39 |
| Shareholders equity total | - 171.08 | - 233.47 |
| Non-current liabilities total | ||
| Current trade creditors | 16.05 | 25.25 |
| Other non-interest bearing current liabilities | 418.79 | 603.41 |
| Current liabilities total | 434.84 | 628.66 |
| Balance sheet total (liabilities) | 263.76 | 395.19 |
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.