Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 6.52 | -25.46 |
| EBIT | 6.52 | -25.46 |
| Other financial expenses | -0.19 | -0.33 |
| Pre-tax profit | 6.33 | -25.79 |
| Income taxes | -1.56 | |
| Net earnings | 4.77 | -25.79 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Short term receivables total | ||
| Cash and bank deposits | 11.32 | 0.01 |
| Cash and cash equivalents | 11.32 | 0.01 |
| Balance sheet total (assets) | 11.32 | 0.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 0.00 | |
| Retained earnings | 4.77 | |
| Profit of the financial year | 4.77 | -25.79 |
| Shareholders equity total | 4.77 | -21.02 |
| Non-current liabilities total | ||
| Current trade creditors | 2.00 | 2.00 |
| Current owed to participating | 0.04 | |
| Current owed to group member | 16.32 | |
| Short-term deferred tax liabilities | 1.56 | 1.56 |
| Other non-interest bearing current liabilities | 2.94 | 1.14 |
| Current liabilities total | 6.54 | 21.02 |
| Balance sheet total (liabilities) | 11.32 | 0.01 |
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.