Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 9.38 | 19.65 |
| External services | -9.18 | -13.63 |
| Gross profit | -12.84 | -5.33 |
| Costs of management | -13.03 | -11.35 |
| Total depreciation | -1.68 | -0.25 |
| EBIT | -14.52 | -10.02 |
| Pre-tax profit | -14.52 | -10.02 |
| Net earnings | -14.52 | -10.02 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 36.23 | 29.19 |
| Cash and cash equivalents | 36.23 | 29.19 |
| Balance sheet total (assets) | 36.23 | 29.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -14.52 | |
| Profit of the financial year | -14.52 | -10.02 |
| Shareholders equity total | 35.48 | 25.46 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 0.74 | 3.73 |
| Current liabilities total | 0.74 | 3.73 |
| Balance sheet total (liabilities) | 36.23 | 29.19 |
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.