Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 12.95 | -3.78 | -2.30 | -3.45 |
| EBIT | 12.95 | -3.78 | -2.30 | -3.45 |
| Other financial expenses | 0.52 | -0.04 | -0.13 | -0.03 |
| Pre-tax profit | 13.47 | -3.82 | -2.43 | -3.47 |
| Income taxes | -2.27 | 0.84 | 0.54 | 0.76 |
| Net earnings | 11.19 | -2.98 | -1.90 | -2.72 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 0.96 | 1.80 | 2.33 | 3.09 | 3.09 |
| Short term receivables total | 0.96 | 1.80 | 2.33 | 3.09 | 3.09 |
| Cash and bank deposits | 11.36 | 5.03 | 7.48 | 4.01 | 4.01 |
| Cash and cash equivalents | 11.36 | 5.03 | 7.48 | 4.01 | 4.01 |
| Balance sheet total (assets) | 12.31 | 6.83 | 9.82 | 7.10 | 7.10 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Retained earnings | -15.26 | -4.07 | -7.04 | -8.94 | -11.66 |
| Profit of the financial year | 11.19 | -2.98 | -1.90 | -2.72 | |
| Shareholders equity total | 5.94 | 2.95 | 1.06 | -1.66 | -1.66 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.00 | 0.00 | |||
| Other non-interest bearing current liabilities | 6.38 | 3.88 | 8.76 | 8.76 | 8.76 |
| Current liabilities total | 6.38 | 3.88 | 8.76 | 8.76 | 8.76 |
| Balance sheet total (liabilities) | 12.31 | 6.83 | 9.82 | 7.10 | 7.10 |
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.