Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -0.49 | 129.87 |
| Employee benefit expenses | - 120.73 | |
| EBIT | -0.49 | 9.14 |
| Other financial expenses | -0.06 | -1.57 |
| Pre-tax profit | -0.55 | 7.57 |
| Income taxes | -1.78 | |
| Net earnings | -0.55 | 5.79 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 239.45 | 73.19 |
| Cash and cash equivalents | 239.45 | 73.19 |
| Balance sheet total (assets) | 239.45 | 73.19 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 60.00 | 60.00 |
| Retained earnings | -0.55 | |
| Profit of the financial year | -0.55 | 5.79 |
| Shareholders equity total | 59.45 | 65.24 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 1.84 | |
| Other non-interest bearing current liabilities | 6.11 | |
| Accruals and deferred income | 180.00 | |
| Current liabilities total | 180.00 | 7.95 |
| Balance sheet total (liabilities) | 239.45 | 73.19 |
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.