Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -9.24 | -7.15 |
| EBIT | -9.24 | -7.15 |
| Other financial expenses | -0.26 | -7.71 |
| Pre-tax profit | -9.50 | -14.86 |
| Income taxes | 2.09 | 1.58 |
| Net earnings | -7.41 | -13.28 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 2.09 | 3.67 |
| Short term receivables total | 2.09 | 3.67 |
| Cash and bank deposits | 8.58 | |
| Cash and cash equivalents | 8.58 | |
| Balance sheet total (assets) | 10.68 | 3.67 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -7.41 | |
| Profit of the financial year | -7.41 | -13.28 |
| Shareholders equity total | -7.41 | -20.69 |
| Non-current liabilities total | ||
| Current trade creditors | 0.27 | |
| Other non-interest bearing current liabilities | 17.82 | 24.36 |
| Current liabilities total | 18.09 | 24.36 |
| Balance sheet total (liabilities) | 10.68 | 3.67 |
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.