Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 46.00 | 191.38 | 272.94 | 391.56 |
| External services | -42.12 | 84.82 | -75.77 | |
| Gross profit | 46.00 | 149.26 | 188.13 | 315.79 |
| Employee benefit expenses | -30.17 | - 156.96 | - 158.00 | - 360.00 |
| EBIT | 15.83 | 15.83 | 30.13 | -44.21 |
| Other financial expenses | -20.00 | |||
| Pre-tax profit | -4.17 | -7.70 | 30.13 | -44.21 |
| Net earnings | -4.17 | -7.70 | 30.13 | -44.21 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Short term receivables total | ||||
| Cash and bank deposits | 109.73 | 71.74 | 42.02 | 39.36 |
| Cash and cash equivalents | 109.73 | 71.74 | 42.02 | 39.36 |
| Balance sheet total (assets) | 109.73 | 71.74 | 42.02 | 39.36 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Other reserves | -0.00 | |||
| Retained earnings | -0.00 | 67.02 | ||
| Profit of the financial year | -4.17 | -7.70 | 30.13 | -44.21 |
| Shareholders equity total | -4.17 | -7.70 | 30.13 | 22.81 |
| Provisions | 0.00 | |||
| Non-current deferred tax liabilities | 40.15 | |||
| Non-current liabilities total | 40.15 | |||
| Current trade creditors | 53.21 | 39.29 | 11.89 | 16.54 |
| Other non-interest bearing current liabilities | 60.68 | |||
| Current liabilities total | 113.89 | 39.29 | 11.89 | 16.54 |
| Balance sheet total (liabilities) | 109.73 | 71.74 | 42.02 | 39.36 |
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.