Income statement (kUSD)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 532.00 | 3 859.00 | 5 476.00 | 5 172.00 | 14 451.00 |
| EBIT | 532.00 | 3 859.00 | 5 476.00 | 5 172.00 | 14 451.00 |
| Other financial income | 1.00 | 2.00 | |||
| Other financial expenses | -1.00 | -1.00 | -1.00 | ||
| Pre-tax profit | 531.00 | 3 860.00 | 5 478.00 | 5 171.00 | 14 450.00 |
| Income taxes | -66.00 | -33.00 | - 112.00 | ||
| Net earnings | 531.00 | 3 860.00 | 5 412.00 | 5 138.00 | 14 338.00 |
Assets (kUSD)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 136.00 | 4 810.00 | 10 184.00 | 16 198.00 | 33 496.00 |
| Short term receivables total | 1 136.00 | 4 810.00 | 10 184.00 | 16 198.00 | 33 496.00 |
| Cash and bank deposits | 7.00 | 6.00 | 4.00 | 3.00 | 3.00 |
| Cash and cash equivalents | 7.00 | 6.00 | 4.00 | 3.00 | 3.00 |
| Balance sheet total (assets) | 1 143.00 | 4 816.00 | 10 188.00 | 16 201.00 | 33 499.00 |
Equity and liabilities (kUSD)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 |
| Retained earnings | 531.00 | 4 391.00 | 9 803.00 | 14 941.00 | |
| Profit of the financial year | 531.00 | 3 860.00 | 5 412.00 | 5 138.00 | 14 338.00 |
| Shareholders equity total | 538.00 | 4 398.00 | 9 810.00 | 14 948.00 | 29 286.00 |
| Non-current liabilities total | |||||
| Current owed to group member | 418.00 | 378.00 | 1 253.00 | 4 210.00 | |
| Other non-interest bearing current liabilities | 605.00 | 3.00 | |||
| Current liabilities total | 605.00 | 418.00 | 378.00 | 1 253.00 | 4 213.00 |
| Balance sheet total (liabilities) | 1 143.00 | 4 816.00 | 10 188.00 | 16 201.00 | 33 499.00 |
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.