Income statement (kDKK)
| 2019 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 986.01 |
| Wages and salaries | -1 103.07 |
| Social security expenses | -46.73 |
| Total depreciation | -24.29 |
| EBIT | - 188.08 |
| Other financial expenses | -7.13 |
| Pre-tax profit | - 195.20 |
| Net earnings | - 195.20 |
Assets (kDKK)
| 2019 | |
|---|---|
| Goodwill | 145.71 |
| Intangible assets total | 145.71 |
| Tangible assets total | |
| Other receivables | 10.60 |
| Investments total | 10.60 |
| Long term receivables total | |
| Inventories total | |
| Current trade debtors | 176.72 |
| Short term receivables total | 176.72 |
| Cash and bank deposits | 27.00 |
| Cash and cash equivalents | 27.00 |
| Balance sheet total (assets) | 360.04 |
Equity and liabilities (kDKK)
| 2019 | |
|---|---|
| Share capital | 100.00 |
| Profit of the financial year | - 195.20 |
| Shareholders equity total | -95.20 |
| Non-current liabilities total | |
| Current trade creditors | 72.00 |
| Current owed to participating | 13.60 |
| Other non-interest bearing current liabilities | 369.64 |
| Current liabilities total | 455.24 |
| Balance sheet total (liabilities) | 360.04 |
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.