Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 9.79 | -0.10 |
| EBIT | 9.79 | -0.10 |
| Other financial income | 0.85 | |
| Pre-tax profit | 9.79 | 0.75 |
| Income taxes | -2.57 | -0.18 |
| Net earnings | 7.21 | 0.57 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 9.13 | 7.69 |
| Short term receivables total | 9.13 | 7.69 |
| Cash and bank deposits | 14.93 | 9.26 |
| Cash and cash equivalents | 14.93 | 9.26 |
| Balance sheet total (assets) | 24.06 | 16.96 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.10 | 0.10 |
| Other reserves | 7.21 | 7.79 |
| Retained earnings | -7.21 | -0.57 |
| Profit of the financial year | 7.21 | 0.57 |
| Shareholders equity total | 7.31 | 7.89 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 2.57 | 0.18 |
| Other non-interest bearing current liabilities | 14.17 | 8.90 |
| Current liabilities total | 16.75 | 9.07 |
| Balance sheet total (liabilities) | 24.06 | 16.96 |
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.