Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -20.07 | 150.11 | -57.23 | |
| Employee benefit expenses | -40.15 | -88.63 | ||
| EBIT | -20.07 | 75.52 | 61.48 | -57.23 |
| Other financial expenses | -0.14 | |||
| Pre-tax profit | -20.22 | 75.52 | 61.48 | -57.23 |
| Income taxes | -12.69 | |||
| Net earnings | -20.22 | 75.52 | 48.78 | -57.23 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 7.31 | 17.06 | |||
| Current other receivables | 5.00 | ||||
| Short term receivables total | 12.31 | 17.06 | |||
| Cash and bank deposits | 1.03 | 69.06 | 47.18 | 11.53 | 59.45 |
| Cash and cash equivalents | 1.03 | 69.06 | 47.18 | 11.53 | 59.45 |
| Balance sheet total (assets) | 1.03 | 69.06 | 59.50 | 28.59 | 59.45 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 40.00 | 40.00 |
| Retained earnings | -46.05 | -63.26 | -12.26 | 36.53 | 19.30 |
| Profit of the financial year | -20.22 | 75.52 | 48.78 | -57.23 | |
| Shareholders equity total | -66.26 | 12.26 | 36.53 | 19.30 | 59.30 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 12.69 | ||||
| Other non-interest bearing current liabilities | 67.29 | 56.80 | 10.27 | 9.29 | 0.15 |
| Current liabilities total | 67.29 | 56.80 | 22.97 | 9.29 | 0.15 |
| Balance sheet total (liabilities) | 1.03 | 69.06 | 59.50 | 28.59 | 59.45 |
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.