Income statement (kDKK)
| 2019 | |
|---|---|
| Fiscal period length | 12 |
| Net sales | |
| Gross profit | 44.03 |
| Employee benefit expenses | - 190.06 |
| Total depreciation | -71.25 |
| EBIT | - 217.28 |
| Other financial expenses | -26.99 |
| Pre-tax profit | - 244.27 |
| Income taxes | 14.10 |
| Net earnings | - 230.17 |
Assets (kDKK)
| 2019 | |
|---|---|
| Goodwill | 126.25 |
| Intangible assets total | 126.25 |
| Buildings | 252.50 |
| Tangible assets total | 252.50 |
| Other receivables | 36.09 |
| Investments total | 36.09 |
| Long term receivables total | |
| Raw materials and consumables | 15.40 |
| Inventories total | 15.40 |
| Current trade debtors | 23.18 |
| Prepayments and accrued income | 1.50 |
| Current other receivables | 9.47 |
| Short term receivables total | 34.14 |
| Cash and bank deposits | 5.05 |
| Cash and cash equivalents | 5.05 |
| Balance sheet total (assets) | 469.43 |
Equity and liabilities (kDKK)
| 2019 | |
|---|---|
| Share capital | 50.00 |
| Profit of the financial year | - 230.17 |
| Shareholders equity total | - 180.17 |
| Non-current liabilities total | |
| Current loans from credit institutions | 275.60 |
| Advances received | 66.70 |
| Current trade creditors | 25.80 |
| Current owed to participating | 50.00 |
| Other non-interest bearing current liabilities | 231.49 |
| Current liabilities total | 649.60 |
| Balance sheet total (liabilities) | 469.43 |
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.