Income statement (kDKK)
| 2018 | 2019 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 463.82 | 64.70 |
| Employee benefit expenses | - 547.68 | -49.90 |
| EBIT | -83.86 | 14.81 |
| Pre-tax profit | -83.86 | 14.81 |
| Income taxes | -3.26 | |
| Net earnings | -83.86 | 11.55 |
Assets (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 65.44 | ||
| Short term receivables total | 65.44 | ||
| Cash and bank deposits | 63.09 | 16.96 | 0.00 |
| Cash and cash equivalents | 63.09 | 16.96 | 0.00 |
| Balance sheet total (assets) | 63.09 | 82.40 | 0.00 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | |
|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 |
| Other reserves | 0.00 | ||
| Retained earnings | -83.86 | ||
| Profit of the financial year | -83.86 | 11.55 | |
| Shareholders equity total | -83.86 | -72.31 | 0.00 |
| Provisions | -0.00 | -0.00 | |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 3.26 | ||
| Other non-interest bearing current liabilities | 146.95 | 151.46 | |
| Current liabilities total | 146.95 | 154.72 | |
| Balance sheet total (liabilities) | 63.09 | 82.40 | 0.00 |
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.