Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -3.67 | -3.13 | -4.06 | -9.98 |
| Total depreciation | -44.23 | |||
| EBIT | -3.67 | -3.13 | -4.06 | -54.21 |
| Other financial expenses | -1.09 | -0.93 | ||
| Pre-tax profit | -3.67 | -4.22 | -5.00 | -54.21 |
| Income taxes | 0.66 | 0.93 | -1.59 | |
| Net earnings | -3.01 | -3.29 | -6.58 | -54.21 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Development expenditure | 14.88 | 35.25 | 44.23 | |
| Intangible assets total | 14.88 | 35.25 | 44.23 | |
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 0.66 | 1.59 | ||
| Short term receivables total | 0.66 | 1.59 | ||
| Cash and bank deposits | 0.01 | 0.01 | 0.01 | 0.01 |
| Cash and cash equivalents | 0.01 | 0.01 | 0.01 | 0.01 |
| Balance sheet total (assets) | 15.54 | 36.84 | 44.24 | 0.01 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 0.01 | 0.01 | 0.01 | 0.01 |
| Other reserves | 27.49 | 34.50 | ||
| Retained earnings | -30.50 | -40.80 | -12.88 | |
| Profit of the financial year | -3.01 | -3.29 | -6.58 | -54.21 |
| Shareholders equity total | -3.00 | -6.29 | -12.88 | -67.09 |
| Non-current liabilities total | ||||
| Current trade creditors | 3.00 | 3.00 | 3.00 | 3.00 |
| Other non-interest bearing current liabilities | 15.55 | 40.13 | 54.12 | 64.10 |
| Current liabilities total | 18.55 | 43.13 | 57.12 | 67.10 |
| Balance sheet total (liabilities) | 15.54 | 36.84 | 44.24 | 0.01 |
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.