Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 20.00 | ||
| External services | -45.14 | ||
| Gross profit | -25.14 | 0.74 | 3.25 |
| EBIT | -25.14 | 0.74 | 3.25 |
| Other financial expenses | -2.42 | -0.42 | |
| Pre-tax profit | -25.14 | -1.68 | 2.83 |
| Income taxes | 5.46 | -0.62 | |
| Net earnings | -25.14 | 3.78 | 2.21 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 21.69 | |
| Current deferred tax assets | 5.46 | 4.83 |
| Short term receivables total | 5.46 | 26.53 |
| Cash and bank deposits | 3.14 | 0.75 |
| Cash and cash equivalents | 3.14 | 0.75 |
| Balance sheet total (assets) | 8.60 | 27.27 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | |
| Retained earnings | 25.14 | 4.81 | 8.59 |
| Profit of the financial year | -25.14 | 3.78 | 2.21 |
| Shareholders equity total | 8.60 | 10.81 | |
| Non-current liabilities total | |||
| Current trade creditors | 6.00 | ||
| Other non-interest bearing current liabilities | 10.47 | ||
| Current liabilities total | 16.47 | ||
| Balance sheet total (liabilities) | 8.60 | 27.27 |
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.