Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -2.25 | 4.21 | 7.00 | 3.30 |
| Costs of management | -3.20 | 2.75 | ||
| Other operating expenses | -1.45 | -1.89 | ||
| EBIT | -6.90 | 5.08 | 7.00 | 3.30 |
| Other financial expenses | -0.30 | |||
| Pre-tax profit | -7.20 | -0.42 | -7.02 | 3.30 |
| Income taxes | -0.73 | |||
| Net earnings | -7.20 | -0.42 | -7.02 | 2.58 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 0.33 | 0.06 | 0.14 | 0.02 |
| Short term receivables total | 0.33 | 0.06 | 0.14 | 0.02 |
| Cash and bank deposits | 7.72 | 28.47 | 21.98 | 24.63 |
| Cash and cash equivalents | 7.72 | 28.47 | 21.98 | 24.63 |
| Balance sheet total (assets) | 8.05 | 28.53 | 22.12 | 24.65 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 5.00 | 35.00 | 35.00 | 35.00 |
| Other reserves | 3.35 | |||
| Retained earnings | -7.20 | -7.63 | -17.22 | |
| Profit of the financial year | -7.20 | -0.42 | -7.02 | 2.58 |
| Shareholders equity total | -2.20 | 27.37 | 20.36 | 23.71 |
| Provisions | -0.05 | |||
| Non-current loans from credit institutions | 10.00 | |||
| Non-current liabilities total | 10.00 | |||
| Other non-interest bearing current liabilities | 0.25 | 1.16 | 1.77 | 0.99 |
| Current liabilities total | 0.25 | 1.16 | 1.77 | 0.99 |
| Balance sheet total (liabilities) | 8.05 | 28.53 | 22.12 | 24.65 |
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.