Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -3.36 | 7.21 |
| EBIT | -3.36 | 7.21 |
| Other financial expenses | -0.01 | -0.04 |
| Pre-tax profit | -3.37 | 7.17 |
| Income taxes | 0.74 | -1.58 |
| Net earnings | -2.63 | 5.60 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 0.74 | |
| Current deferred tax assets | 0.74 | |
| Short term receivables total | 1.48 | |
| Cash and bank deposits | 63.02 | 97.61 |
| Cash and cash equivalents | 63.02 | 97.61 |
| Balance sheet total (assets) | 64.50 | 97.61 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -2.63 | |
| Profit of the financial year | -2.63 | 5.60 |
| Shareholders equity total | 47.37 | 52.97 |
| Provisions | 0.00 | 0.00 |
| Non-current liabilities total | ||
| Current trade creditors | 0.58 | |
| Other non-interest bearing current liabilities | 17.13 | 44.06 |
| Current liabilities total | 17.13 | 44.64 |
| Balance sheet total (liabilities) | 64.50 | 97.61 |
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.