Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -2.32 | 4.25 | -1.97 |
| EBIT | -2.32 | 4.25 | -1.97 |
| Other financial expenses | -0.02 | ||
| Pre-tax profit | -2.32 | 4.25 | -1.99 |
| Income taxes | -0.59 | ||
| Net earnings | -2.32 | 3.66 | -1.99 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 1.45 | ||
| Inventories total | 1.45 | ||
| Current trade debtors | 2.06 | ||
| Short term receivables total | 2.06 | ||
| Cash and bank deposits | 1.20 | 1.68 | 0.58 |
| Cash and cash equivalents | 1.20 | 1.68 | 0.58 |
| Balance sheet total (assets) | 3.26 | 3.13 | 0.58 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Other reserves | 0.34 | ||
| Retained earnings | -2.65 | 1.34 | |
| Profit of the financial year | -2.32 | 3.66 | -1.99 |
| Shareholders equity total | -2.32 | 1.34 | -0.65 |
| Non-current liabilities total | |||
| Current trade creditors | 0.54 | ||
| Current owed to participating | 4.93 | 0.38 | 0.61 |
| Short-term deferred tax liabilities | 0.59 | 0.61 | |
| Other non-interest bearing current liabilities | 0.11 | 0.82 | 0.01 |
| Current liabilities total | 5.58 | 1.79 | 1.23 |
| Balance sheet total (liabilities) | 3.26 | 3.13 | 0.58 |
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.