Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 27.00 | 4.21 | |
| External services | -3.47 | -21.89 | -10.88 |
| Gross profit | -3.47 | 5.11 | -6.67 |
| Employee benefit expenses | -1.98 | ||
| EBIT | -3.47 | 3.13 | -6.67 |
| Other financial expenses | -0.24 | ||
| Pre-tax profit | -3.47 | 3.13 | -6.91 |
| Income taxes | -0.08 | 0.01 | |
| Net earnings | -3.47 | 3.05 | -6.90 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.66 | ||
| Current deferred tax assets | 0.65 | ||
| Short term receivables total | 0.65 | 0.66 | |
| Cash and bank deposits | 45.89 | 49.00 | 42.69 |
| Cash and cash equivalents | 45.89 | 49.00 | 42.69 |
| Balance sheet total (assets) | 46.53 | 49.66 | 42.69 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -3.47 | -0.42 | |
| Profit of the financial year | -3.47 | 3.05 | -6.90 |
| Shareholders equity total | 46.53 | 49.58 | 42.69 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 0.08 | ||
| Current liabilities total | 0.08 | ||
| Balance sheet total (liabilities) | 46.53 | 49.66 | 42.69 |
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.