Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 55.95 | 159.46 |
| Employee benefit expenses | -74.09 | - 134.04 |
| EBIT | -18.15 | 25.42 |
| Other financial expenses | -0.03 | -4.25 |
| Pre-tax profit | -18.17 | 21.16 |
| Income taxes | -1.56 | |
| Net earnings | -18.17 | 19.60 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 475.12 | |
| Current other receivables | 3.01 | |
| Short term receivables total | 3.01 | 475.12 |
| Cash and bank deposits | 15.09 | 44.74 |
| Cash and cash equivalents | 15.09 | 44.74 |
| Balance sheet total (assets) | 18.11 | 519.86 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Other reserves | 10.00 | |
| Retained earnings | -28.17 | |
| Profit of the financial year | -18.17 | 19.60 |
| Shareholders equity total | -18.17 | 1.43 |
| Non-current liabilities total | ||
| Current trade creditors | 24.60 | 468.84 |
| Current owed to participating | 11.67 | 16.50 |
| Other non-interest bearing current liabilities | 0.00 | 33.09 |
| Current liabilities total | 36.28 | 518.43 |
| Balance sheet total (liabilities) | 18.11 | 519.86 |
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.