Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 25.86 | 156.62 |
| Employee benefit expenses | -22.13 | -94.15 |
| EBIT | 3.72 | 62.47 |
| Pre-tax profit | 3.72 | |
| Income taxes | -0.82 | 62.47 |
| Net earnings | 2.90 | 62.47 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 0.40 | 0.40 |
| Inventories total | 0.40 | 0.40 |
| Current other receivables | 24.49 | 24.49 |
| Short term receivables total | 24.49 | 24.49 |
| Cash and bank deposits | 26.27 | 63.70 |
| Cash and cash equivalents | 26.27 | 63.70 |
| Balance sheet total (assets) | 51.15 | 88.58 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 20.00 | 20.00 |
| Retained earnings | 3.72 | |
| Profit of the financial year | 2.90 | 62.47 |
| Shareholders equity total | 22.90 | 86.19 |
| Non-current liabilities total | ||
| Other non-interest bearing current liabilities | 28.25 | 2.38 |
| Current liabilities total | 28.25 | 2.38 |
| Balance sheet total (liabilities) | 51.15 | 88.58 |
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.