Income statement (kDKK)
2019 | 2020 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | -80.72 | -64.11 |
EBIT | -80.72 | -64.11 |
Other financial expenses | -1.24 | -1.60 |
Pre-tax profit | -81.97 | -65.71 |
Net earnings | -81.97 | -65.71 |
Assets (kDKK)
2019 | 2020 | |
---|---|---|
Intangible assets total | ||
Tangible assets total | ||
Other receivables | 27.90 | |
Investments total | 27.90 | |
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 7.61 | |
Current other receivables | 27.69 | 32.53 |
Short term receivables total | 35.30 | 32.53 |
Cash and bank deposits | 5.92 | 1.63 |
Cash and cash equivalents | 5.92 | 1.63 |
Balance sheet total (assets) | 69.13 | 34.16 |
Equity and liabilities (kDKK)
2019 | 2020 | |
---|---|---|
Share capital | 50.00 | 50.00 |
Retained earnings | -81.97 | |
Profit of the financial year | -81.97 | -65.71 |
Shareholders equity total | -31.97 | -97.68 |
Non-current liabilities total | ||
Current trade creditors | 47.09 | |
Other non-interest bearing current liabilities | 54.00 | 131.84 |
Current liabilities total | 101.09 | 131.84 |
Balance sheet total (liabilities) | 69.13 | 34.16 |
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.