Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | -21.26 | |||
| Gross profit | -0.80 | -21.26 | ||
| EBIT | -0.80 | -21.26 | ||
| Other financial expenses | -0.55 | |||
| Pre-tax profit | -0.55 | -0.80 | -10.23 | -21.26 |
| Income taxes | 0.14 | 0.17 | 1.94 | 4.68 |
| Net earnings | -0.41 | -0.62 | -8.29 | -16.58 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 2.25 | |||
| Current deferred tax assets | 0.14 | 0.31 | 6.93 | |
| Short term receivables total | 0.14 | 0.31 | 2.25 | 6.93 |
| Cash and bank deposits | 8.45 | 7.66 | 52.10 | 30.85 |
| Cash and cash equivalents | 8.45 | 7.66 | 52.10 | 30.85 |
| Balance sheet total (assets) | 8.59 | 7.97 | 54.36 | 37.77 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 9.00 | 9.00 | 50.00 | 50.00 |
| Retained earnings | -0.41 | -1.03 | 4.36 | |
| Profit of the financial year | -0.41 | -0.62 | -8.29 | -16.58 |
| Shareholders equity total | 8.59 | 7.97 | 40.68 | 37.77 |
| Non-current liabilities total | ||||
| Current trade creditors | 8.68 | |||
| Current owed to participating | 5.00 | |||
| Current liabilities total | 13.68 | |||
| Balance sheet total (liabilities) | 8.59 | 7.97 | 54.36 | 37.77 |
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.