Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 4.74 | -15.15 | -14.43 | -1.97 |
| EBIT | 4.74 | -15.15 | -14.43 | -1.97 |
| Other financial income | 4.50 | |||
| Other financial expenses | -0.01 | -0.28 | -0.17 | -0.16 |
| Pre-tax profit | 4.73 | -15.43 | -14.60 | 2.37 |
| Income taxes | -1.56 | |||
| Net earnings | 3.17 | -15.43 | -14.60 | 2.37 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 0.80 | 0.13 | 1.08 | 0.19 |
| Short term receivables total | 0.80 | 0.13 | 1.08 | 0.19 |
| Cash and bank deposits | 58.72 | 42.80 | 32.01 | 34.52 |
| Cash and cash equivalents | 58.72 | 42.80 | 32.01 | 34.52 |
| Balance sheet total (assets) | 59.52 | 42.93 | 33.09 | 34.71 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 2.23 | 5.40 | -10.02 | -24.63 |
| Profit of the financial year | 3.17 | -15.43 | -14.60 | 2.37 |
| Shareholders equity total | 55.40 | 39.97 | 25.38 | 27.75 |
| Non-current liabilities total | ||||
| Current trade creditors | 4.50 | |||
| Other non-interest bearing current liabilities | 4.12 | 2.95 | 3.22 | 6.96 |
| Current liabilities total | 4.12 | 2.95 | 7.72 | 6.96 |
| Balance sheet total (liabilities) | 59.52 | 42.93 | 33.09 | 34.71 |
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.