Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 24.00 | 37.00 | 5.00 |
| External services | -0.86 | -4.83 | -0.30 |
| Gross profit | 23.14 | 32.17 | 4.70 |
| Employee benefit expenses | -24.03 | -36.33 | -7.42 |
| EBIT | -0.88 | -4.16 | -2.73 |
| Pre-tax profit | -0.88 | -4.16 | -2.73 |
| Net earnings | -0.88 | -4.16 | -2.73 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Short term receivables total | |||
| Cash and bank deposits | 2.82 | 9.43 | 0.13 |
| Cash and cash equivalents | 2.82 | 9.43 | 0.13 |
| Balance sheet total (assets) | 2.82 | 9.43 | 0.13 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Other reserves | -0.88 | -5.04 | |
| Profit of the financial year | -0.88 | -4.16 | -2.73 |
| Shareholders equity total | -0.88 | -5.04 | -7.77 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 3.71 | 14.47 | 7.90 |
| Current liabilities total | 3.71 | 14.47 | 7.90 |
| Balance sheet total (liabilities) | 2.82 | 9.43 | 0.13 |
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.