Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1.95 | -1.27 | -19.34 |
| EBIT | 1.95 | -1.27 | -19.34 |
| Other financial expenses | -0.01 | -0.22 | |
| Pre-tax profit | 1.94 | -1.27 | -19.56 |
| Income taxes | -0.42 | ||
| Net earnings | 1.53 | -1.27 | -19.56 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 19.33 | 17.83 | |
| Current other receivables | 0.25 | ||
| Short term receivables total | 19.33 | 18.08 | |
| Cash and bank deposits | 0.83 | 0.29 | 0.26 |
| Cash and cash equivalents | 0.83 | 0.29 | 0.26 |
| Balance sheet total (assets) | 20.16 | 18.37 | 0.26 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 15.00 | 15.00 | 15.00 |
| Other reserves | 0.91 | 0.91 | 0.91 |
| Retained earnings | 1.21 | 2.73 | 1.46 |
| Profit of the financial year | 1.53 | -1.27 | -19.56 |
| Shareholders equity total | 18.65 | 17.37 | -2.19 |
| Non-current liabilities total | |||
| Current owed to participating | 2.45 | ||
| Short-term deferred tax liabilities | 0.42 | ||
| Other non-interest bearing current liabilities | 1.10 | 1.00 | |
| Current liabilities total | 1.52 | 1.00 | 2.45 |
| Balance sheet total (liabilities) | 20.16 | 18.37 | 0.26 |
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.