Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 199.23 | 4.50 | ||
| External services | -99.30 | -16.79 | -0.06 | -4.19 |
| Gross profit | 99.93 | -12.29 | -0.06 | -4.19 |
| Total depreciation | -11.86 | |||
| EBIT | 88.07 | -12.29 | -0.06 | -4.19 |
| Other financial income | 0.01 | |||
| Other financial expenses | -0.59 | -0.66 | -0.08 | -0.11 |
| Pre-tax profit | 87.48 | -12.95 | -0.15 | -4.30 |
| Income taxes | -21.35 | 0.01 | ||
| Net earnings | 66.13 | -12.94 | -0.15 | -4.30 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 0.00 | 2.34 | 0.00 | 0.00 |
| Current deferred tax assets | 5.00 | 4.00 | ||
| Short term receivables total | 0.00 | 2.34 | 5.00 | 4.00 |
| Cash and bank deposits | 97.73 | 51.70 | 26.19 | 22.10 |
| Cash and cash equivalents | 97.73 | 51.70 | 26.19 | 22.10 |
| Balance sheet total (assets) | 97.74 | 54.04 | 31.19 | 26.10 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Shares repurchased | 30.00 | |||
| Other reserves | 16.53 | 13.30 | 13.26 | 21.97 |
| Retained earnings | -16.53 | 22.83 | 9.93 | 1.07 |
| Profit of the financial year | 66.13 | -12.94 | -0.15 | -4.30 |
| Shareholders equity total | 66.14 | 53.20 | 23.05 | 18.75 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 21.35 | |||
| Other non-interest bearing current liabilities | 10.25 | 0.84 | 8.14 | 7.35 |
| Current liabilities total | 31.60 | 0.84 | 8.14 | 7.35 |
| Balance sheet total (liabilities) | 97.74 | 54.04 | 31.19 | 26.10 |
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.