Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 302.00 | -18.77 |
| EBIT | 302.00 | -18.77 |
| Other financial expenses | -1.00 | -2.68 |
| Pre-tax profit | 301.00 | -21.45 |
| Income taxes | -67.00 | |
| Net earnings | 234.00 | -21.45 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 60.00 | |
| Inventories total | 60.00 | |
| Current other receivables | 144.00 | 12.50 |
| Short term receivables total | 144.00 | 12.50 |
| Cash and bank deposits | 112.00 | 187.04 |
| Cash and cash equivalents | 112.00 | 187.04 |
| Balance sheet total (assets) | 316.00 | 199.54 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | |
| Shares repurchased | 106.00 | |
| Other reserves | 50.00 | 50.00 |
| Retained earnings | - 156.00 | 78.18 |
| Profit of the financial year | 234.00 | -21.45 |
| Shareholders equity total | 234.00 | 106.74 |
| Non-current liabilities total | ||
| Current owed to participating | 2.00 | 1.65 |
| Short-term deferred tax liabilities | 67.00 | 69.05 |
| Other non-interest bearing current liabilities | 13.00 | 22.11 |
| Current liabilities total | 82.00 | 92.81 |
| Balance sheet total (liabilities) | 316.00 | 199.54 |
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.