Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 22.50 | 11.20 | 14.30 | 5.85 | 25.00 |
External services | -24.58 | -16.68 | -9.46 | -11.06 | -5.97 |
Gross profit | -2.08 | -5.48 | 4.85 | -5.21 | 19.03 |
Employee benefit expenses | -0.07 | -2.30 | -1.11 | ||
Total depreciation | -5.68 | -6.01 | -7.92 | ||
EBIT | -2.15 | -5.48 | -3.14 | -11.22 | 10.01 |
Other financial expenses | -0.25 | -0.28 | -0.22 | -0.32 | -0.41 |
Pre-tax profit | -2.40 | -5.76 | -3.36 | -11.55 | 9.59 |
Net earnings | -2.40 | -5.76 | -3.36 | -11.55 | 9.59 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Holdings in group member companies | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 |
Investments total | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 |
Long term receivables total | |||||
Inventories total | |||||
Current other receivables | 0.03 | ||||
Short term receivables total | 0.03 | ||||
Balance sheet total (assets) | 1.33 | 1.33 | 1.33 | 1.36 | 1.33 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|---|
Share capital | -13.32 | -15.72 | -21.48 | -24.84 | -36.39 |
Retained earnings | -0.00 | ||||
Profit of the financial year | -2.40 | -5.76 | -3.36 | -11.55 | 9.59 |
Shareholders equity total | -15.72 | -21.48 | -24.84 | -36.39 | -26.80 |
Non-current liabilities total | |||||
Current loans from credit institutions | 6.01 | 6.53 | 6.65 | 7.38 | 10.08 |
Current owed to participating | 11.04 | 15.52 | 19.26 | 30.37 | 14.53 |
Other non-interest bearing current liabilities | 0.76 | 0.26 | 3.52 | ||
Current liabilities total | 17.05 | 22.81 | 26.17 | 37.75 | 28.13 |
Balance sheet total (liabilities) | 1.33 | 1.33 | 1.33 | 1.36 | 1.33 |
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.