Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -34.54 | 63.00 |
| EBIT | -34.54 | 63.00 |
| Other financial expenses | -0.19 | -0.14 |
| Pre-tax profit | -34.73 | 62.86 |
| Income taxes | -6.48 | |
| Net earnings | -34.73 | 56.38 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.94 | |
| Short term receivables total | 1.94 | |
| Cash and bank deposits | 26.95 | 117.55 |
| Cash and cash equivalents | 26.95 | 117.55 |
| Balance sheet total (assets) | 28.89 | 117.55 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -34.73 | |
| Profit of the financial year | -34.73 | 56.38 |
| Shareholders equity total | 15.27 | 71.64 |
| Non-current liabilities total | ||
| Current owed to participating | 3.63 | 9.68 |
| Short-term deferred tax liabilities | 6.48 | |
| Other non-interest bearing current liabilities | 10.00 | 29.73 |
| Current liabilities total | 13.63 | 45.90 |
| Balance sheet total (liabilities) | 28.89 | 117.55 |
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.