Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 547.00 | 491.00 | 219.00 | 46.49 |
| Other operating expenses | - 479.00 | - 410.00 | - 288.00 | -44.82 |
| EBIT | 68.00 | 81.00 | -69.00 | 1.67 |
| Other financial income | 6.00 | |||
| Other financial expenses | -2.00 | -1.00 | -0.28 | |
| Pre-tax profit | 66.00 | 80.00 | -63.00 | 1.39 |
| Income taxes | -15.00 | -18.00 | 14.00 | -0.32 |
| Net earnings | 51.00 | 62.00 | -49.00 | 1.07 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 128.00 | 143.00 | 161.00 | 160.89 |
| Current deferred tax assets | 18.00 | 17.29 | ||
| Short term receivables total | 128.00 | 143.00 | 179.00 | 178.18 |
| Cash and bank deposits | 129.00 | 204.00 | 92.00 | 90.49 |
| Cash and cash equivalents | 129.00 | 204.00 | 92.00 | 90.49 |
| Balance sheet total (assets) | 257.00 | 347.00 | 271.00 | 268.67 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 11.00 | 62.00 | 124.00 | 75.30 |
| Profit of the financial year | 51.00 | 62.00 | -49.00 | 1.07 |
| Shareholders equity total | 142.00 | 204.00 | 155.00 | 156.37 |
| Non-current other liabilities | 89.00 | 103.00 | 103.00 | 102.87 |
| Non-current liabilities total | 89.00 | 103.00 | 103.00 | 102.87 |
| Current trade creditors | 11.00 | 11.00 | 11.00 | 11.00 |
| Short-term deferred tax liabilities | 15.00 | 14.00 | ||
| Other non-interest bearing current liabilities | 15.00 | 2.00 | -1.57 | |
| Current liabilities total | 26.00 | 40.00 | 13.00 | 9.43 |
| Balance sheet total (liabilities) | 257.00 | 347.00 | 271.00 | 268.67 |
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.