Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 21.83 | -3.71 |
| Employee benefit expenses | -29.07 | -2.00 |
| EBIT | -7.23 | -5.71 |
| Other financial expenses | -2.71 | -1.01 |
| Pre-tax profit | -9.95 | -6.72 |
| Net earnings | -9.95 | -6.72 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 0.40 | 0.40 |
| Current other receivables | 5.13 | |
| Short term receivables total | 0.40 | 5.53 |
| Cash and bank deposits | 4.18 | 2.60 |
| Cash and cash equivalents | 4.18 | 2.60 |
| Balance sheet total (assets) | 4.58 | 8.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Retained earnings | -9.95 | |
| Profit of the financial year | -9.95 | -6.72 |
| Shareholders equity total | -8.95 | -15.67 |
| Non-current liabilities total | ||
| Current trade creditors | 4.68 | 4.68 |
| Current owed to participating | 18.75 | |
| Other non-interest bearing current liabilities | 8.84 | 0.37 |
| Current liabilities total | 13.53 | 23.81 |
| Balance sheet total (liabilities) | 4.58 | 8.14 |
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.