Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 1 984.89 | 1 104.12 |
| External services | -1 341.89 | -1 303.09 |
| Gross profit | 643.01 | - 198.97 |
| Wages and salaries | - 218.90 | |
| Employee benefit expenses | - 508.98 | |
| EBIT | 134.03 | - 417.87 |
| Pre-tax profit | 134.03 | - 417.87 |
| Income taxes | -29.49 | |
| Net earnings | 104.54 | - 417.87 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 280.90 | 163.05 |
| Inventories total | 280.90 | 163.05 |
| Short term receivables total | ||
| Cash and bank deposits | 100.94 | |
| Cash and cash equivalents | 100.94 | |
| Balance sheet total (assets) | 381.84 | 163.05 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | |
| Retained earnings | 29.49 | 417.87 |
| Profit of the financial year | 104.54 | - 417.87 |
| Shareholders equity total | 134.03 | 0.00 |
| Non-current liabilities total | ||
| Current owed to participating | 247.81 | 163.05 |
| Current liabilities total | 247.81 | 163.05 |
| Balance sheet total (liabilities) | 381.84 | 163.05 |
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.