Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 0.90 | 1.61 |
| Costs of manufacturing | -3.37 | |
| Gross profit | -9.69 | 0.79 |
| Costs of management | -7.22 | -0.82 |
| EBIT | -9.69 | 0.79 |
| Pre-tax profit | -9.69 | 0.79 |
| Net earnings | -9.69 | 0.79 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 33.15 | 33.15 |
| Inventories total | 33.15 | 33.15 |
| Short term receivables total | ||
| Cash and bank deposits | 5.05 | |
| Cash and cash equivalents | 5.05 | |
| Balance sheet total (assets) | 38.20 | 33.15 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -17.64 | |
| Profit of the financial year | -9.69 | 0.79 |
| Shareholders equity total | 40.31 | 33.15 |
| Non-current liabilities total | ||
| Current owed to participating | -0.25 | |
| Other non-interest bearing current liabilities | -1.86 | |
| Current liabilities total | -2.11 | |
| Balance sheet total (liabilities) | 38.20 | 33.15 |
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.