Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -16.70 | -25.35 |
| EBIT | -16.70 | -25.35 |
| Other financial expenses | -0.04 | |
| Pre-tax profit | -16.70 | -25.39 |
| Income taxes | 3.67 | 5.58 |
| Net earnings | -13.03 | -19.80 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 1.25 | 1.25 |
| Current deferred tax assets | 3.67 | 9.26 |
| Short term receivables total | 4.92 | 10.51 |
| Cash and bank deposits | 0.75 | 12.69 |
| Cash and cash equivalents | 0.75 | 12.69 |
| Balance sheet total (assets) | 5.68 | 23.20 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -13.03 | |
| Profit of the financial year | -13.03 | -19.80 |
| Shareholders equity total | -13.03 | -32.83 |
| Non-current liabilities total | ||
| Current trade creditors | 7.50 | 6.00 |
| Current owed to group member | 11.20 | 50.03 |
| Current liabilities total | 18.70 | 56.03 |
| Balance sheet total (liabilities) | 5.68 | 23.20 |
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.