Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -12.06 | -10.16 |
| Employee benefit expenses | -43.54 | |
| EBIT | -55.60 | -10.16 |
| Other financial expenses | -0.21 | |
| Pre-tax profit | -55.60 | -10.37 |
| Net earnings | -55.60 | -10.37 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 59.22 | 74.22 |
| Short term receivables total | 59.22 | 74.22 |
| Cash and bank deposits | 47.32 | 1.39 |
| Cash and cash equivalents | 47.32 | 1.39 |
| Balance sheet total (assets) | 106.53 | 75.61 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -55.60 | |
| Profit of the financial year | -55.60 | -10.37 |
| Shareholders equity total | -5.60 | -15.96 |
| Non-current liabilities total | ||
| Current trade creditors | 104.44 | 84.78 |
| Current owed to participating | 6.79 | |
| Other non-interest bearing current liabilities | 7.70 | |
| Current liabilities total | 112.13 | 91.58 |
| Balance sheet total (liabilities) | 106.53 | 75.61 |
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.