Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 35.16 | 15.33 |
| EBIT | 35.16 | 15.33 |
| Other financial expenses | -0.01 | -7.07 |
| Pre-tax profit | 35.16 | 8.27 |
| Income taxes | -7.73 | -3.31 |
| Net earnings | 27.42 | 4.95 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 43.97 | 51.92 |
| Cash and cash equivalents | 43.97 | 51.92 |
| Balance sheet total (assets) | 43.97 | 51.92 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 1.00 | 1.00 |
| Other reserves | 27.42 | 32.37 |
| Retained earnings | -27.42 | -4.95 |
| Profit of the financial year | 27.42 | 4.95 |
| Shareholders equity total | 28.42 | 33.37 |
| Non-current liabilities total | ||
| Short-term deferred tax liabilities | 7.73 | 16.05 |
| Other non-interest bearing current liabilities | 7.82 | 2.50 |
| Current liabilities total | 15.55 | 18.55 |
| Balance sheet total (liabilities) | 43.97 | 51.92 |
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.