Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 50.33 | 50.33 |
| External services | 9.65 | 9.65 |
| Gross profit | 59.98 | 59.98 |
| EBIT | 59.98 | 59.98 |
| Pre-tax profit | 59.98 | 59.98 |
| Net earnings | 59.98 | 59.98 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Goodwill | 10.00 | 10.00 |
| Intangible assets total | 10.00 | 10.00 |
| Machinery and equipment | 20.00 | 20.00 |
| Tangible assets total | 20.00 | 20.00 |
| Investments total | ||
| Non-current other receivables | 550.00 | 350.00 |
| Long term receivables total | 550.00 | 350.00 |
| Raw materials and consumables | 1.00 | 1.00 |
| Inventories total | 1.00 | 1.00 |
| Current trade debtors | 57.53 | 57.53 |
| Short term receivables total | 57.53 | 57.53 |
| Cash and bank deposits | 2.80 | 2.80 |
| Cash and cash equivalents | 2.80 | 2.80 |
| Balance sheet total (assets) | 641.33 | 441.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | 541.36 | 341.36 |
| Profit of the financial year | 59.98 | 59.98 |
| Shareholders equity total | 641.33 | 441.33 |
| Non-current liabilities total | ||
| Current liabilities total | ||
| Balance sheet total (liabilities) | 641.33 | 441.33 |
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.