Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -8.96 | ||||
| Gross profit | -8.96 | -9.11 | -8.91 | -8.81 | -36.32 |
| EBIT | -8.96 | -9.11 | -8.91 | -8.81 | -36.32 |
| Other financial income | -0.98 | -2.58 | -5.62 | ||
| Pre-tax profit | -8.96 | -9.11 | -9.89 | -11.39 | -41.94 |
| Income taxes | 1.98 | 2.01 | 2.18 | 2.51 | 9.24 |
| Net earnings | -6.98 | -7.10 | -7.71 | -8.88 | -32.70 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 0.01 | 0.01 | 0.01 | 1.88 | 0.01 |
| Current deferred tax assets | 1.98 | 2.02 | 2.20 | 2.53 | 9.24 |
| Short term receivables total | 1.99 | 2.03 | 2.21 | 4.40 | 9.25 |
| Cash and bank deposits | 631.73 | 624.89 | 617.99 | 605.93 | 602.54 |
| Cash and cash equivalents | 631.73 | 624.89 | 617.99 | 605.93 | 602.54 |
| Balance sheet total (assets) | 633.72 | 626.92 | 620.19 | 610.33 | 611.80 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 133.50 | 126.52 | 119.42 | 111.71 | 102.83 |
| Profit of the financial year | -6.98 | -7.10 | -7.71 | -8.88 | -32.70 |
| Shareholders equity total | 626.52 | 619.42 | 611.71 | 602.83 | 570.13 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.20 | 7.50 | 7.50 | 7.50 | 35.00 |
| Other non-interest bearing current liabilities | 0.98 | 6.67 | |||
| Current liabilities total | 7.20 | 7.50 | 8.48 | 7.50 | 41.67 |
| Balance sheet total (liabilities) | 633.72 | 626.92 | 620.19 | 610.33 | 611.80 |
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.