Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -36.76 | -28.92 |
| Gross profit | -36.76 | -28.92 |
| EBIT | -36.76 | -28.92 |
| Other financial expenses | -0.15 | -0.06 |
| Pre-tax profit | -36.91 | -28.97 |
| Net earnings | -36.91 | -28.97 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.15 | 0.23 |
| Short term receivables total | 1.15 | 0.23 |
| Cash and bank deposits | 10.45 | 2.20 |
| Cash and cash equivalents | 10.45 | 2.20 |
| Balance sheet total (assets) | 11.60 | 2.44 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -36.91 | |
| Profit of the financial year | -36.91 | -28.97 |
| Shareholders equity total | 3.09 | -25.88 |
| Non-current liabilities total | ||
| Current trade creditors | 8.51 | 6.00 |
| Current owed to participating | 22.32 | |
| Current liabilities total | 8.51 | 28.32 |
| Balance sheet total (liabilities) | 11.60 | 2.44 |
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.