Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 55.92 | 114.85 |
| Other operating expenses | -71.61 | - 122.97 |
| Total depreciation | -10.00 | -27.14 |
| EBIT | -25.69 | -35.27 |
| Other financial expenses | -3.68 | -22.60 |
| Pre-tax profit | -29.37 | -57.87 |
| Net earnings | -29.37 | -57.87 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Goodwill | 190.00 | 162.86 |
| Intangible assets total | 190.00 | 162.86 |
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 223.39 | 223.39 |
| Inventories total | 223.39 | 223.39 |
| Current trade debtors | 165.09 | |
| Short term receivables total | 165.09 | |
| Balance sheet total (assets) | 578.48 | 386.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 51.00 | 51.00 |
| Retained earnings | -29.37 | |
| Profit of the financial year | -29.37 | -57.87 |
| Shareholders equity total | 21.63 | -36.24 |
| Non-current loans from credit institutions | 249.56 | 306.43 |
| Non-current liabilities total | 249.56 | 306.43 |
| Current trade creditors | 148.49 | |
| Other non-interest bearing current liabilities | 158.80 | 116.06 |
| Current liabilities total | 307.29 | 116.06 |
| Balance sheet total (liabilities) | 578.48 | 386.24 |
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.