Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 190.45 | 283.84 |
| External services | -20.96 | - 107.23 |
| Gross profit | 169.48 | 176.60 |
| Employee benefit expenses | - 160.77 | - 220.52 |
| EBIT | 8.71 | -43.92 |
| Pre-tax profit | 8.71 | -43.92 |
| Income taxes | -1.92 | |
| Net earnings | 6.80 | -43.92 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 10.92 | 10.92 |
| Tangible assets total | 10.92 | 10.92 |
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 4.79 | 0.15 |
| Cash and cash equivalents | 4.79 | 0.15 |
| Balance sheet total (assets) | 15.71 | 11.07 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | 6.80 | |
| Profit of the financial year | 6.80 | -43.92 |
| Shareholders equity total | 6.80 | -37.12 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 1.92 | |
| Other non-interest bearing current liabilities | 6.99 | 48.18 |
| Current liabilities total | 8.91 | 48.18 |
| Balance sheet total (liabilities) | 15.71 | 11.07 |
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.