Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 128.91 | 152.61 | 191.73 |
| External services | - 137.60 | - 138.18 | - 177.64 |
| Gross profit | -8.70 | 14.44 | 14.09 |
| EBIT | -8.70 | 14.44 | 14.09 |
| Pre-tax profit | -8.70 | 14.44 | 14.09 |
| Income taxes | -17.04 | ||
| Net earnings | -8.70 | 14.44 | -2.95 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.60 | 2.79 | 0.57 |
| Short term receivables total | 0.60 | 2.79 | 0.57 |
| Cash and bank deposits | 34.76 | 90.72 | 46.73 |
| Cash and cash equivalents | 34.76 | 90.72 | 46.73 |
| Balance sheet total (assets) | 35.35 | 93.51 | 47.30 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 1.00 | 1.00 | 1.00 |
| Other reserves | 9.77 | 13.38 | 13.38 |
| Retained earnings | 11.23 | -1.08 | 13.36 |
| Profit of the financial year | -8.70 | 14.44 | -2.95 |
| Shareholders equity total | 13.30 | 27.74 | 24.79 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 22.05 | 65.77 | 22.51 |
| Current liabilities total | 22.05 | 65.77 | 22.51 |
| Balance sheet total (liabilities) | 35.35 | 93.51 | 47.30 |
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.