Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -6.25 | -8.75 |
| Gross profit | -6.25 | -8.75 |
| EBIT | -6.25 | -8.75 |
| Other financial expenses | -2.02 | |
| Pre-tax profit | -6.25 | -10.77 |
| Income taxes | 1.38 | 1.93 |
| Net earnings | -4.88 | -8.84 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current other receivables | 40.00 | 40.00 |
| Current deferred tax assets | 1.38 | 3.30 |
| Short term receivables total | 41.38 | 43.30 |
| Balance sheet total (assets) | 41.38 | 43.30 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Retained earnings | -4.88 | |
| Profit of the financial year | -4.88 | -8.84 |
| Shareholders equity total | 35.13 | 26.28 |
| Non-current liabilities total | ||
| Current trade creditors | 6.25 | 7.50 |
| Other non-interest bearing current liabilities | 9.52 | |
| Current liabilities total | 6.25 | 17.02 |
| Balance sheet total (liabilities) | 41.38 | 43.30 |
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.