Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 9.98 | 38.14 |
| External services | -7.45 | -32.05 |
| Gross profit | 2.53 | 6.09 |
| EBIT | 2.53 | 6.09 |
| Pre-tax profit | 2.53 | 6.09 |
| Income taxes | -0.55 | -1.50 |
| Net earnings | 1.98 | 4.59 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 2.36 | 2.56 |
| Current other receivables | 2.50 | 2.50 |
| Short term receivables total | 4.86 | 5.06 |
| Cash and bank deposits | 1.06 | 7.69 |
| Cash and cash equivalents | 1.06 | 7.69 |
| Balance sheet total (assets) | 5.92 | 12.75 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 2.50 | 2.50 |
| Retained earnings | 1.98 | |
| Profit of the financial year | 1.98 | 4.59 |
| Shareholders equity total | 4.48 | 9.07 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 0.55 | 2.05 |
| Other non-interest bearing current liabilities | 0.89 | 1.63 |
| Current liabilities total | 1.44 | 3.67 |
| Balance sheet total (liabilities) | 5.92 | 12.75 |
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.