Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 10.69 | 14.11 | -0.34 |
| EBIT | 10.69 | 14.11 | -0.34 |
| Other financial expenses | -1.14 | ||
| Pre-tax profit | 10.69 | 14.11 | -1.48 |
| Income taxes | -2.33 | -3.10 | |
| Net earnings | 8.35 | 11.00 | -1.48 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current other receivables | 0.25 | ||
| Current deferred tax assets | 5.00 | ||
| Short term receivables total | 0.25 | 5.00 | |
| Cash and bank deposits | 10.59 | 19.63 | 21.88 |
| Cash and cash equivalents | 10.59 | 19.63 | 21.88 |
| Balance sheet total (assets) | 10.83 | 24.63 | 21.88 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Retained earnings | 8.80 | 19.79 | |
| Profit of the financial year | 8.35 | 11.00 | -1.48 |
| Shareholders equity total | 8.36 | 19.81 | 18.32 |
| Non-current liabilities total | |||
| Current trade creditors | 0.14 | 0.35 | 0.49 |
| Short-term deferred tax liabilities | 2.33 | 3.10 | |
| Other non-interest bearing current liabilities | 1.36 | 3.07 | |
| Current liabilities total | 2.47 | 4.82 | 3.57 |
| Balance sheet total (liabilities) | 10.83 | 24.63 | 21.88 |
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.