Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | -9.62 | 4.39 |
| EBIT | -9.62 | 4.39 |
| Other financial expenses | -3.84 | -3.27 |
| Pre-tax profit | -13.46 | 1.13 |
| Income taxes | 2.20 | -0.93 |
| Net earnings | -11.26 | 0.20 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current amounts owed by group member comp. | 50.00 | 52.60 |
| Current other receivables | 2.20 | 1.27 |
| Short term receivables total | 52.20 | 53.88 |
| Balance sheet total (assets) | 52.20 | 53.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | -11.26 | |
| Profit of the financial year | -11.26 | 0.20 |
| Shareholders equity total | 38.74 | 38.94 |
| Non-current liabilities total | ||
| Current loans from credit institutions | 2.51 | |
| Current trade creditors | 3.50 | |
| Current owed to participating | 9.70 | |
| Other non-interest bearing current liabilities | 3.76 | 8.92 |
| Current liabilities total | 13.46 | 14.93 |
| Balance sheet total (liabilities) | 52.20 | 53.88 |
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.