Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| External services | -6.70 | 4.27 |
| Gross profit | 152.80 | 4.97 |
| Employee benefit expenses | - 140.76 | -1.94 |
| EBIT | 12.05 | 3.03 |
| Other financial expenses | -1.27 | -1.15 |
| Pre-tax profit | 10.78 | 1.88 |
| Income taxes | -2.65 | -0.41 |
| Net earnings | 8.13 | 1.47 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current deferred tax assets | 3.31 | 2.90 |
| Short term receivables total | 3.31 | 2.90 |
| Cash and bank deposits | 1.63 | 1.56 |
| Cash and cash equivalents | 1.63 | 1.56 |
| Balance sheet total (assets) | 4.94 | 4.46 |
Equity and liabilities (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Share capital | 0.00 | 0.00 |
| Retained earnings | -22.83 | -14.71 |
| Profit of the financial year | 8.13 | 1.47 |
| Shareholders equity total | -14.70 | -13.24 |
| Non-current liabilities total | ||
| Current trade creditors | 6.00 | |
| Current owed to participating | 14.73 | |
| Other non-interest bearing current liabilities | 13.65 | 2.97 |
| Current liabilities total | 19.65 | 17.70 |
| Balance sheet total (liabilities) | 4.94 | 4.46 |
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.