Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 1 004.96 | 267.23 |
| External services | - 178.66 | -39.96 |
| Gross profit | 826.30 | 227.27 |
| Employee benefit expenses | - 825.44 | - 225.64 |
| EBIT | 0.87 | 1.63 |
| Other financial expenses | -0.03 | |
| Pre-tax profit | 0.84 | 1.63 |
| Income taxes | -0.18 | -0.36 |
| Net earnings | 0.65 | 1.27 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 86.37 | 0.13 | |
| Short term receivables total | 86.37 | 0.13 | |
| Cash and bank deposits | 34.71 | 3.41 | 0.03 |
| Cash and cash equivalents | 34.71 | 3.41 | 0.03 |
| Balance sheet total (assets) | 121.08 | 3.53 | 0.03 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Other reserves | 0.16 | 0.48 | 0.03 |
| Retained earnings | -0.16 | 0.17 | |
| Profit of the financial year | 0.65 | 1.27 | |
| Shareholders equity total | 0.65 | 1.92 | 0.03 |
| Non-current liabilities total | |||
| Current trade creditors | 0.32 | ||
| Short-term deferred tax liabilities | 0.18 | 0.54 | |
| Other non-interest bearing current liabilities | 119.92 | 1.07 | |
| Current liabilities total | 120.42 | 1.61 | |
| Balance sheet total (liabilities) | 121.08 | 3.53 | 0.03 |
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.