Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 51.51 | 42.54 | 31.04 | 4.22 |
| External services | -64.05 | -46.75 | -59.77 | -8.10 |
| Gross profit | -12.54 | -4.21 | -28.73 | -3.88 |
| EBIT | -12.54 | -4.21 | -28.73 | -3.88 |
| Pre-tax profit | -12.54 | -4.21 | -28.73 | -3.88 |
| Net earnings | -12.54 | -4.21 | -28.73 | -3.88 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Goodwill | 0.00 | 0.00 | 0.00 | 0.00 |
| Intangible assets total | 0.00 | 0.00 | 0.00 | 0.00 |
| Machinery and equipment | 35.00 | 50.00 | 26.82 | 0.19 |
| Tangible assets total | 35.00 | 50.00 | 26.82 | 0.19 |
| Investments total | ||||
| Non-current loans receivable | 10.00 | |||
| Long term receivables total | 10.00 | |||
| Inventories total | ||||
| Current owed by particip. interest comp. | 7.50 | |||
| Short term receivables total | 7.50 | |||
| Cash and bank deposits | 2.48 | 0.51 | 1.91 | |
| Cash and cash equivalents | 2.48 | 0.51 | 1.91 | |
| Balance sheet total (assets) | 47.48 | 58.01 | 28.73 | 0.19 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Other reserves | 37.48 | 24.25 | ||
| Retained earnings | 12.54 | 20.97 | 57.46 | 1.26 |
| Profit of the financial year | -12.54 | -4.21 | -28.73 | -3.88 |
| Shareholders equity total | 37.48 | 41.01 | 28.73 | -2.62 |
| Non-current liabilities total | ||||
| Current owed to participating | 10.00 | 17.00 | 2.80 | |
| Current liabilities total | 10.00 | 17.00 | 2.80 | |
| Balance sheet total (liabilities) | 47.48 | 58.01 | 28.73 | 0.19 |
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.