Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | - 100.39 | -59.95 |
| EBIT | - 100.39 | -59.95 |
| Other financial expenses | -5.30 | |
| Pre-tax profit | - 105.69 | -59.95 |
| Net earnings | - 105.69 | -59.95 |
Assets (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Intangible assets total | ||
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Inventories total | ||
| Current trade debtors | 49.00 | |
| Short term receivables total | 49.00 | |
| Cash and bank deposits | 4.01 | 5.70 |
| Cash and cash equivalents | 4.01 | 5.70 |
| Balance sheet total (assets) | 4.01 | 54.70 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 |
| Retained earnings | -44.30 | - 149.99 | - 125.00 |
| Profit of the financial year | - 105.69 | -59.95 | |
| Shareholders equity total | -24.99 | -84.94 | |
| Non-current liabilities total | |||
| Current trade creditors | 21.50 | 21.50 | |
| Other non-interest bearing current liabilities | 7.50 | 118.14 | |
| Current liabilities total | 29.00 | 139.64 | |
| Balance sheet total (liabilities) | 4.01 | 54.70 |
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.