Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 10.11 | 84.53 | 98.00 |
| External services | -17.14 | -13.34 | -17.64 |
| Gross profit | -7.03 | 71.19 | 80.36 |
| EBIT | -7.03 | 71.19 | 80.36 |
| Other financial expenses | -0.00 | -0.39 | |
| Pre-tax profit | -7.03 | 71.19 | 79.96 |
| Income taxes | 1.55 | -15.66 | -18.16 |
| Net earnings | -5.48 | 55.52 | 61.80 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 2.45 | 14.70 | |
| Current other receivables | 0.11 | 0.14 | |
| Current deferred tax assets | 1.55 | ||
| Short term receivables total | 1.65 | 2.59 | 14.70 |
| Cash and bank deposits | 42.87 | 111.57 | 118.82 |
| Cash and cash equivalents | 42.87 | 111.57 | 118.82 |
| Balance sheet total (assets) | 44.52 | 114.16 | 133.52 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -55.48 | -59.96 | |
| Profit of the financial year | -5.48 | 55.52 | 61.80 |
| Shareholders equity total | 44.52 | 50.04 | 51.84 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 14.11 | 18.18 | |
| Other non-interest bearing current liabilities | 50.00 | 63.50 | |
| Current liabilities total | 64.11 | 81.68 | |
| Balance sheet total (liabilities) | 44.52 | 114.16 | 133.52 |
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.