Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 85.15 | 157.54 | 200.34 | 176.36 |
| External services | -34.01 | -86.97 | - 121.07 | - 119.45 |
| Gross profit | 51.14 | 70.57 | 79.27 | 56.91 |
| Employee benefit expenses | -22.12 | -30.00 | -86.14 | -63.18 |
| Total depreciation | -15.64 | -22.45 | -44.00 | -11.80 |
| EBIT | 13.37 | 18.12 | -50.87 | -18.06 |
| Pre-tax profit | 13.37 | 18.12 | -50.87 | -18.06 |
| Net earnings | 13.37 | 18.12 | -50.87 | -18.06 |
Assets (kDKK)
| Intangible assets total |
| Tangible assets total |
| Investments total |
| Long term receivables total |
| Inventories total |
| Short term receivables total |
| Balance sheet total (assets) |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Retained earnings | -13.37 | -18.12 | 50.87 | 18.06 |
| Profit of the financial year | 13.37 | 18.12 | -50.87 | -18.06 |
| Shareholders equity total | ||||
| Non-current liabilities total | ||||
| Current liabilities total | ||||
| Balance sheet total (liabilities) |
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.