Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 0.25 | 0.14 |
| EBIT | 0.25 | 0.14 |
| Other financial expenses | -0.87 | |
| Pre-tax profit | 0.25 | -0.73 |
| Income taxes | -0.05 | |
| Net earnings | 0.25 | -0.77 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 2.84 | |||
| Inventories total | 2.84 | |||
| Short term receivables total | ||||
| Cash and bank deposits | 10.33 | 15.00 | 21.95 | 18.34 |
| Cash and cash equivalents | 10.33 | 15.00 | 21.95 | 18.34 |
| Balance sheet total (assets) | 10.33 | 15.00 | 21.95 | 21.18 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 |
| Other reserves | 0.00 | |||
| Retained earnings | 0.25 | |||
| Profit of the financial year | 0.25 | -0.77 | ||
| Shareholders equity total | 0.00 | 0.00 | 0.25 | -0.52 |
| Non-current liabilities total | ||||
| Current owed to participating | 10.33 | 15.00 | 21.70 | 21.70 |
| Current liabilities total | 10.33 | 15.00 | 21.70 | 21.70 |
| Balance sheet total (liabilities) | 10.33 | 15.00 | 21.95 | 21.18 |
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.