Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | - 102.84 | 29.52 | -51.82 |
| EBIT | - 102.84 | 29.52 | -51.82 |
| Other financial income | 0.17 | ||
| Other financial expenses | -4.37 | -4.92 | -0.00 |
| Pre-tax profit | - 107.21 | 24.76 | -51.82 |
| Income taxes | 22.54 | -5.45 | -17.09 |
| Net earnings | -84.67 | 19.31 | -68.91 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 0.24 | ||
| Current other receivables | 8.65 | 3.80 | |
| Current deferred tax assets | 22.54 | 17.09 | |
| Short term receivables total | 31.18 | 17.32 | 3.80 |
| Cash and bank deposits | 4.63 | 10.50 | |
| Cash and cash equivalents | 4.63 | 10.50 | |
| Balance sheet total (assets) | 35.81 | 27.82 | 3.80 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Retained earnings | -84.67 | -65.36 | |
| Profit of the financial year | -84.67 | 19.31 | -68.91 |
| Shareholders equity total | -84.67 | -65.36 | - 134.27 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 0.01 | ||
| Current trade creditors | 17.24 | 31.98 | |
| Current owed to participating | 95.25 | 55.88 | 130.06 |
| Other non-interest bearing current liabilities | 8.00 | 5.32 | 8.00 |
| Current liabilities total | 120.49 | 93.18 | 138.07 |
| Balance sheet total (liabilities) | 35.81 | 27.82 | 3.80 |
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.