Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | |||
| EBIT | 7.46 | -2.84 | |
| Other financial income | 0.01 | ||
| Other financial expenses | -0.88 | -0.24 | -1.12 |
| Pre-tax profit | -0.88 | 7.23 | -3.96 |
| Income taxes | -1.59 | -0.07 | |
| Net earnings | -0.88 | 5.64 | -4.03 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.01 | |
| Short term receivables total | 0.01 | |
| Cash and bank deposits | 9.09 | 5.04 |
| Cash and cash equivalents | 9.09 | 5.04 |
| Balance sheet total (assets) | 9.10 | 5.04 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.10 | 0.10 | 0.10 |
| Retained earnings | -0.88 | 4.76 | |
| Profit of the financial year | -0.88 | 5.64 | -4.03 |
| Shareholders equity total | -0.78 | 4.86 | 0.83 |
| Non-current liabilities total | |||
| Current trade creditors | 1.50 | ||
| Short-term deferred tax liabilities | 1.59 | ||
| Other non-interest bearing current liabilities | 0.78 | 2.65 | 2.71 |
| Current liabilities total | 0.78 | 4.24 | 4.21 |
| Balance sheet total (liabilities) | 9.10 | 5.04 |
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.