Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 6.72 | -8.38 |
| EBIT | 6.72 | -8.38 |
| Other financial expenses | -0.01 | -1.75 |
| Pre-tax profit | 6.72 | -10.14 |
| Income taxes | -1.54 | |
| Net earnings | 5.18 | -10.14 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 0.25 | |
| Short term receivables total | 0.25 | |
| Cash and bank deposits | 13.67 | 2.39 |
| Cash and cash equivalents | 13.67 | 2.39 |
| Balance sheet total (assets) | 13.92 | 2.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Retained earnings | 5.18 | |
| Profit of the financial year | 5.18 | -10.14 |
| Shareholders equity total | 6.18 | -3.96 |
| Non-current liabilities total | ||
| Current trade creditors | 2.50 | 2.50 |
| Current owed to participating | 3.70 | |
| Short-term deferred tax liabilities | 1.54 | |
| Other non-interest bearing current liabilities | 3.85 | |
| Current liabilities total | 7.74 | 6.35 |
| Balance sheet total (liabilities) | 13.92 | 2.39 |
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.