Income statement (kDKK)
| 2017 | 2018 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -8.19 | -9.02 |
| EBIT | -8.19 | -9.02 |
| Other financial income | 0.02 | |
| Other financial expenses | -2.50 | -0.56 |
| Pre-tax profit | -10.69 | -9.56 |
| Income taxes | 5.00 | |
| Net earnings | -10.69 | -4.56 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1.12 | ||||
| Current deferred tax assets | 3.91 | ||||
| Short term receivables total | 5.02 | ||||
| Cash and bank deposits | 41.81 | 41.72 | 26.47 | 26.47 | 26.47 |
| Cash and cash equivalents | 41.81 | 41.72 | 26.47 | 26.47 | 26.47 |
| Balance sheet total (assets) | 41.81 | 46.75 | 26.47 | 26.47 | 26.47 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -8.28 | -18.97 | -23.53 | -23.53 | -23.53 |
| Profit of the financial year | -10.69 | -4.56 | |||
| Shareholders equity total | 31.03 | 26.47 | 26.47 | 26.47 | 26.47 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 10.78 | 20.27 | |||
| Current liabilities total | 10.78 | 20.27 | |||
| Balance sheet total (liabilities) | 41.81 | 46.75 | 26.47 | 26.47 | 26.47 |
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.