Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -5.48 | ||||
| Gross profit | 4.90 | -1.52 | 10.72 | -9.98 | |
| Wages and salaries | -3.00 | -5.92 | -3.50 | ||
| Employee benefit expenses | -5.20 | -3.00 | |||
| EBIT | -0.30 | -4.52 | 0.22 | -0.44 | -13.48 |
| Other financial expenses | -0.15 | 0.17 | 0.13 | ||
| Pre-tax profit | -0.30 | -4.52 | 0.07 | -0.27 | -13.35 |
| Net earnings | -0.30 | -4.52 | 0.07 | -0.27 | -13.35 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | -1.10 | ||||
| Investments total | -1.10 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.10 | ||||
| Short term receivables total | 1.10 | ||||
| Cash and bank deposits | 31.86 | 25.80 | 26.92 | 26.54 | 11.22 |
| Cash and cash equivalents | 31.86 | 25.80 | 26.92 | 26.54 | 11.22 |
| Balance sheet total (assets) | 31.86 | 25.80 | 26.92 | 26.54 | 11.22 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | -0.27 | -13.35 | |||
| Other reserves | 0.27 | 13.35 | |||
| Retained earnings | -20.12 | -20.41 | -24.93 | -25.03 | -25.43 |
| Profit of the financial year | -0.30 | -4.52 | 0.07 | -0.27 | -13.35 |
| Shareholders equity total | 29.59 | 25.07 | 25.14 | 24.70 | 11.22 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 2.27 | 0.73 | 1.78 | 1.84 | |
| Current liabilities total | 2.27 | 0.73 | 1.78 | 1.84 | |
| Balance sheet total (liabilities) | 31.86 | 25.80 | 26.92 | 26.54 | 11.22 |
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.