Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 215.00 | 144.94 | 170.51 |
| Gross profit | 215.00 | 144.94 | 170.51 |
| Costs of management | -1.80 | -2.50 | |
| Costs of distribution | -88.72 | ||
| Employee benefit expenses | - 179.07 | ||
| Other operating expenses | -3.77 | -3.77 | -3.27 |
| EBIT | 120.72 | 41.31 | -11.83 |
| Other financial expenses | - 151.74 | ||
| Pre-tax profit | -31.02 | 41.31 | -11.83 |
| Income taxes | -2.26 | 2.60 | |
| Net earnings | -31.02 | 39.05 | -9.23 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 20.00 | 70.00 | 70.00 | 70.00 | 70.00 |
| Short term receivables total | 20.00 | 70.00 | 70.00 | 70.00 | 70.00 |
| Cash and bank deposits | 2.73 | 30.27 | |||
| Cash and cash equivalents | 2.73 | 30.27 | |||
| Balance sheet total (assets) | 22.73 | 100.27 | 70.00 | 70.00 | 70.00 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained earnings | -0.00 | -31.02 | 8.03 | -1.20 | -1.20 |
| Profit of the financial year | -31.02 | 39.05 | -9.23 | ||
| Shareholders equity total | -31.02 | 8.03 | -1.20 | -1.20 | -1.20 |
| Provisions | 0.08 | ||||
| Non-current deferred tax liabilities | 2.26 | -0.65 | -0.65 | -0.65 | |
| Non-current liabilities total | 2.26 | -0.65 | -0.65 | -0.65 | |
| Other non-interest bearing current liabilities | 53.75 | 89.91 | 71.85 | 71.85 | 71.85 |
| Current liabilities total | 53.75 | 89.91 | 71.85 | 71.85 | 71.85 |
| Balance sheet total (liabilities) | 22.73 | 100.27 | 70.00 | 70.00 | 70.00 |
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.