Income statement (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | -21.60 | -2.53 | |
| External services | 16.94 | 2.73 | |
| Gross profit | -4.66 | 0.20 | -11.68 |
| Total depreciation | -3.65 | -0.47 | |
| EBIT | -1.01 | 0.67 | -11.68 |
| Pre-tax profit | -1.01 | 0.67 | -11.68 |
| Net earnings | -1.01 | 0.67 | -11.68 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.59 | ||
| Short term receivables total | 0.59 | ||
| Cash and bank deposits | 6.91 | 1.15 | 17.10 |
| Cash and cash equivalents | 6.91 | 1.15 | 17.10 |
| Balance sheet total (assets) | 6.91 | 1.74 | 17.10 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Retained earnings | 2.02 | -8.64 | -7.97 |
| Profit of the financial year | -1.01 | 0.67 | -11.68 |
| Shareholders equity total | 1.01 | -7.97 | -19.65 |
| Non-current other liabilities | -7.97 | ||
| Non-current liabilities total | -7.97 | ||
| Other non-interest bearing current liabilities | 5.90 | 9.71 | 36.76 |
| Current liabilities total | 5.90 | 9.71 | 36.76 |
| Balance sheet total (liabilities) | 6.91 | -6.23 | 17.10 |
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.