Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | 80.80 | |
| External services | 74.63 | |
| Gross profit | 6.17 | -23.91 |
| EBIT | 6.17 | -23.91 |
| Pre-tax profit | 6.17 | -23.91 |
| Income taxes | -1.29 | |
| Net earnings | 4.88 | -23.91 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Goodwill | 5.00 | 5.00 |
| Intangible assets total | 5.00 | 5.00 |
| Tangible assets total | ||
| Investments total | ||
| Long term receivables total | ||
| Finished products/goods | 11.35 | 15.64 |
| Inventories total | 11.35 | 15.64 |
| Short term receivables total | ||
| Balance sheet total (assets) | 16.35 | 20.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 5.00 | 5.00 |
| Retained earnings | -4.88 | 23.91 |
| Profit of the financial year | 4.88 | -23.91 |
| Shareholders equity total | 5.00 | 5.00 |
| Non-current deferred tax liabilities | 1.29 | |
| Non-current liabilities total | 1.29 | |
| Current owed to participating | 3.58 | 6.67 |
| Other non-interest bearing current liabilities | 8.97 | |
| Current liabilities total | 3.58 | 15.64 |
| Balance sheet total (liabilities) | 9.88 | 20.64 |
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.