Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 53.71 | 4.53 | 341.60 |
| Employee benefit expenses | - 222.23 | - 130.60 | - 279.70 |
| EBIT | - 168.52 | - 126.07 | 61.90 |
| Pre-tax profit | - 168.52 | - 126.07 | 61.90 |
| Net earnings | - 168.52 | - 126.07 | 61.90 |
Assets (kDKK)
| 2019 | |
|---|---|
| Intangible assets total | |
| Tangible assets total | |
| Investments total | |
| Long term receivables total | |
| Inventories total | |
| Short term receivables total | |
| Cash and bank deposits | 78.56 |
| Cash and cash equivalents | 78.56 |
| Balance sheet total (assets) | 78.56 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Retained earnings | - 168.52 | - 294.59 | |
| Profit of the financial year | - 168.52 | - 126.07 | 61.90 |
| Shareholders equity total | - 168.52 | - 294.59 | - 232.70 |
| Non-current liabilities total | |||
| Current owed to participating | 90.66 | 171.39 | |
| Other non-interest bearing current liabilities | 77.87 | 123.21 | 311.26 |
| Current liabilities total | 168.52 | 294.59 | 311.26 |
| Balance sheet total (liabilities) | 78.56 |
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.