Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| External services | -2.35 | -1.97 | -6.28 | -2.87 |
| Gross profit | -2.35 | -1.97 | -6.28 | -2.87 |
| EBIT | -2.35 | -1.97 | -6.28 | -2.87 |
| Pre-tax profit | -2.35 | -1.97 | -6.28 | -2.87 |
| Net earnings | -2.35 | -1.97 | -6.28 | -2.87 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Holdings in group member companies | 0.87 | 0.87 | 0.87 | 0.87 |
| Investments total | 0.87 | 0.87 | 0.87 | 0.87 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 1.70 | 3.20 | 11.20 | 13.20 |
| Short term receivables total | 1.70 | 3.20 | 11.20 | 13.20 |
| Balance sheet total (assets) | 2.57 | 4.07 | 12.07 | 14.07 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 1.54 | 1.54 | 1.54 | 1.54 |
| Retained earnings | 1.68 | 1.30 | 5.61 | 2.20 |
| Profit of the financial year | -2.35 | -1.97 | -6.28 | -2.87 |
| Shareholders equity total | 0.87 | 0.87 | 0.87 | 0.87 |
| Non-current liabilities total | ||||
| Other non-interest bearing current liabilities | 1.70 | 3.20 | 11.20 | 13.20 |
| Current liabilities total | 1.70 | 3.20 | 11.20 | 13.20 |
| Balance sheet total (liabilities) | 2.57 | 4.07 | 12.07 | 14.07 |
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.