Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | - 106.00 | |||
| EBIT | - 106.00 | |||
| Other financial expenses | -3.00 | -12.00 | -1.00 | -1.98 |
| Pre-tax profit | -3.00 | - 118.00 | -1.00 | -1.98 |
| Income taxes | 1.00 | 26.00 | -26.58 | |
| Net earnings | -2.00 | -92.00 | -1.00 | -28.56 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current deferred tax assets | 1.00 | 26.00 | 27.00 | |
| Short term receivables total | 1.00 | 26.00 | 27.00 | |
| Cash and bank deposits | 4.00 | 3.00 | 0.78 | |
| Cash and cash equivalents | 4.00 | 3.00 | 0.78 | |
| Balance sheet total (assets) | 1.00 | 30.00 | 30.00 | 0.78 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 0.02 | |||
| Retained earnings | 1.00 | -91.00 | -91.73 | |
| Profit of the financial year | -2.00 | -92.00 | -1.00 | -28.56 |
| Shareholders equity total | -2.00 | -91.00 | -92.00 | - 120.27 |
| Non-current liabilities total | ||||
| Current trade creditors | 93.00 | 93.00 | 92.50 | |
| Other non-interest bearing current liabilities | 3.00 | 28.00 | 29.00 | 28.55 |
| Current liabilities total | 3.00 | 121.00 | 122.00 | 121.05 |
| Balance sheet total (liabilities) | 1.00 | 30.00 | 30.00 | 0.78 |
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.