Income statement (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 155.07 | 165.02 | 74.75 |
| Employee benefit expenses | - 184.19 | - 139.58 | - 102.14 |
| EBIT | -29.12 | 25.44 | -27.39 |
| Other financial expenses | -0.01 | -0.49 | -0.72 |
| Pre-tax profit | -29.13 | 24.95 | -28.11 |
| Income taxes | -1.74 | ||
| Net earnings | -29.13 | 23.21 | -28.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 5.79 | 3.23 | 1.28 |
| Short term receivables total | 5.79 | 3.23 | 1.28 |
| Cash and bank deposits | 44.12 | 79.41 | 58.12 |
| Cash and cash equivalents | 44.12 | 79.41 | 58.12 |
| Balance sheet total (assets) | 49.91 | 82.64 | 59.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | |
|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 |
| Retained earnings | -29.13 | -5.92 | |
| Profit of the financial year | -29.13 | 23.21 | -28.11 |
| Shareholders equity total | 30.87 | 54.09 | 25.97 |
| Non-current liabilities total | |||
| Current trade creditors | 5.00 | 5.00 | 5.00 |
| Short-term deferred tax liabilities | 1.74 | 1.83 | |
| Other non-interest bearing current liabilities | 14.04 | 21.82 | 26.60 |
| Current liabilities total | 19.04 | 28.55 | 33.43 |
| Balance sheet total (liabilities) | 49.91 | 82.64 | 59.40 |
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.